Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.6% first-year return on $241k initial cash invested.
-22.6%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,348
Rent
-$4,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $6,892 expenses = $4,544 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,348
Total Expenses
$6,892
Mortgage P&I
247%
$5,799
Property Taxes
3%
$77
Home Insurance
17%
$402
HOA
0%
$4
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0