Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.79% first-year return on $242k initial cash invested.
-25.79%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$3,168
Rent
-$5,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $8,359 expenses = $5,191 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,168
Total Expenses
$8,359
Mortgage P&I
184%
$5,840
Property Taxes
41%
$1,286
Home Insurance
13%
$402
HOA
0%
$8
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0