Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.72% first-year return on $241k initial cash invested.
-23.72%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,144
Rent
-$4,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $7,907 expenses = $4,763 out of pocket
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,144
Total Expenses
$7,907
Mortgage P&I
185%
$5,826
Property Taxes
27%
$846
Home Insurance
13%
$418
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0