Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.6% first-year return on $241k initial cash invested.
-19.6%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$4,487
Rent
-$3,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,487 income − $8,423 expenses = $3,936 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%
$11,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,487
Total Expenses
$8,423
Mortgage P&I
128%
$5,757
Property Taxes
21%
$961
Home Insurance
9%
$411
HOA
3%
$128
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0