Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.02% first-year return on $237k initial cash invested.
-24.02%
Cash On Cash
1.79%
Cap Rate
0.27
DSCR
$4,278
Rent
-$4,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,278 income − $9,017 expenses = $4,739 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,278
Total Expenses
$9,017
Mortgage P&I
145%
$6,208
Property Taxes
31%
$1,346
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0