Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.8% first-year return on $237k initial cash invested.
-19.8%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$4,316
Rent
-$3,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $8,224 expenses = $3,908 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,316
Total Expenses
$8,224
Mortgage P&I
134%
$5,763
Property Taxes
19%
$836
Home Insurance
9%
$402
HOA
2%
$100
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0