Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.69% first-year return on $241k initial cash invested.
-18.69%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$4,170
Rent
-$3,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,170 income − $7,921 expenses = $3,751 out of pocket
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,170
Total Expenses
$7,921
Mortgage P&I
137%
$5,724
Property Taxes
17%
$706
Home Insurance
10%
$408
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0