Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19% first-year return on $240k initial cash invested.
-19%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$4,055
Rent
-$3,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,055 income − $7,860 expenses = $3,805 out of pocket
Investment Breakdown
|
Purchase Price
$1145k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$229k
Closing costs
1%
$11,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,055
Total Expenses
$7,860
Mortgage P&I
142%
$5,754
Property Taxes
16%
$649
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0