Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.14% first-year return on $242k initial cash invested.
-18.14%
Cash On Cash
2.67%
Cap Rate
0.43
DSCR
$4,174
Rent
-$3,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,174 income − $7,825 expenses = $3,651 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,174
Total Expenses
$7,825
Mortgage P&I
144%
$6,005
Property Taxes
8%
$333
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0