Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.15% first-year return on $242k initial cash invested.
-19.15%
Cash On Cash
2.79%
Cap Rate
0.43
DSCR
$5,327
Rent
-$3,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,327 income − $9,180 expenses = $3,853 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,327
Total Expenses
$9,180
Mortgage P&I
118%
$6,262
Property Taxes
21%
$1,131
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$533
CapEx
5%
$266
Vacancy
6%
$320
Maintenance
5%
$266
Other
0%
$0