Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.58% first-year return on $241k initial cash invested.
-22.58%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$2,874
Rent
-$4,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $7,416 expenses = $4,542 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,874
Total Expenses
$7,416
Mortgage P&I
199%
$5,712
Property Taxes
19%
$555
Home Insurance
14%
$402
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0