Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.56% first-year return on $242k initial cash invested.
-12.56%
Cash On Cash
3.86%
Cap Rate
0.62
DSCR
$5,825
Rent
-$2,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,825 income − $8,353 expenses = $2,528 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,825
Total Expenses
$8,353
Mortgage P&I
102%
$5,937
Property Taxes
9%
$500
Home Insurance
7%
$402
HOA
0%
$0
Property Management
10%
$582
CapEx
5%
$291
Vacancy
6%
$350
Maintenance
5%
$291
Other
0%
$0