Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.77% first-year return on $238k initial cash invested.
-10.77%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$5,835
Rent
-$2,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,835 income − $7,967 expenses = $2,132 out of pocket
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$226k
Closing costs
1%
$11,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,835
Total Expenses
$7,967
Mortgage P&I
97%
$5,640
Property Taxes
7%
$389
Home Insurance
7%
$420
HOA
0%
$0
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0