Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.4% first-year return on $242k initial cash invested.
-20.4%
Cash On Cash
2.52%
Cap Rate
0.38
DSCR
$4,921
Rent
-$4,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,921 income − $9,026 expenses = $4,105 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,921
Total Expenses
$9,026
Mortgage P&I
127%
$6,272
Property Taxes
22%
$1,073
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0