Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.32% first-year return on $242k initial cash invested.
-26.32%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,340
Rent
-$5,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $7,658 expenses = $5,318 out of pocket
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$231k
Closing costs
1%
$11,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$7,658
Mortgage P&I
249%
$5,827
Property Taxes
34%
$805
Home Insurance
18%
$418
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0