Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.25% first-year return on $242k initial cash invested.
-22.25%
Cash On Cash
2.21%
Cap Rate
0.33
DSCR
$4,551
Rent
-$4,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $9,034 expenses = $4,483 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,551
Total Expenses
$9,034
Mortgage P&I
140%
$6,378
Property Taxes
23%
$1,057
Home Insurance
9%
$415
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0