Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.85% first-year return on $237k initial cash invested.
-21.85%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$4,236
Rent
-$4,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,236 income − $8,546 expenses = $4,310 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$225k
Closing costs
1%
$11,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,236
Total Expenses
$8,546
Mortgage P&I
139%
$5,902
Property Taxes
27%
$1,140
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0