Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.66% first-year return on $240k initial cash invested.
-18.66%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$5,652
Rent
-$3,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,652 income − $9,376 expenses = $3,724 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,652
Total Expenses
$9,376
Mortgage P&I
103%
$5,848
Property Taxes
21%
$1,197
Home Insurance
7%
$420
HOA
8%
$441
Property Management
10%
$565
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0