Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.22% first-year return on $241k initial cash invested.
-17.22%
Cash On Cash
2.42%
Cap Rate
0.42
DSCR
$4,390
Rent
-$3,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,390 income − $7,853 expenses = $3,463 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,390
Total Expenses
$7,853
Mortgage P&I
127%
$5,560
Property Taxes
4%
$174
Home Insurance
9%
$402
HOA
13%
$575
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$263
Maintenance
5%
$220
Other
0%
$0