Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.76% first-year return on $240k initial cash invested.
-22.76%
Cash On Cash
1.86%
Cap Rate
0.29
DSCR
$3,042
Rent
-$4,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $7,589 expenses = $4,547 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,042
Total Expenses
$7,589
Mortgage P&I
203%
$6,167
Property Taxes
7%
$212
Home Insurance
14%
$419
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0