Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $242k initial cash invested.
-20.38%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,584
Rent
-$4,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $7,690 expenses = $4,106 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,584
Total Expenses
$7,690
Mortgage P&I
163%
$5,844
Property Taxes
14%
$497
Home Insurance
12%
$418
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0