Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $241k initial cash invested.
-17.11%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$5,148
Rent
-$3,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,148 income − $8,584 expenses = $3,436 out of pocket
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,148
Total Expenses
$8,584
Mortgage P&I
113%
$5,798
Property Taxes
20%
$1,037
Home Insurance
8%
$411
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0