Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.52% first-year return on $241k initial cash invested.
-14.52%
Cash On Cash
3.41%
Cap Rate
0.55
DSCR
$5,879
Rent
-$2,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,879 income − $8,791 expenses = $2,912 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,879
Total Expenses
$8,791
Mortgage P&I
100%
$5,875
Property Taxes
18%
$1,041
Home Insurance
6%
$346
HOA
0%
$0
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0