Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.47% first-year return on $236k initial cash invested.
-17.47%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$5,120
Rent
-$3,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,120 income − $8,563 expenses = $3,443 out of pocket
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,120
Total Expenses
$8,563
Mortgage P&I
109%
$5,585
Property Taxes
13%
$647
Home Insurance
8%
$420
HOA
11%
$580
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0