Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.23% first-year return on $239k initial cash invested.
-20.23%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,774
Rent
-$4,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $7,803 expenses = $4,029 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,774
Total Expenses
$7,803
Mortgage P&I
152%
$5,736
Property Taxes
18%
$677
Home Insurance
11%
$409
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0