Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.71% first-year return on $241k initial cash invested.
-13.71%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$6,301
Rent
-$2,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,301 income − $9,060 expenses = $2,759 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,301
Total Expenses
$9,060
Mortgage P&I
92%
$5,767
Property Taxes
16%
$1,016
Home Insurance
6%
$402
HOA
4%
$237
Property Management
10%
$630
CapEx
5%
$315
Vacancy
6%
$378
Maintenance
5%
$315
Other
0%
$0