Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.6% first-year return on $240k initial cash invested.
-23.6%
Cash On Cash
1.72%
Cap Rate
0.27
DSCR
$3,869
Rent
-$4,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,869 income − $8,586 expenses = $4,717 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,869
Total Expenses
$8,586
Mortgage P&I
159%
$6,163
Property Taxes
26%
$1,016
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0