Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.34% first-year return on $241k initial cash invested.
-18.34%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$4,787
Rent
-$3,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,787 income − $8,475 expenses = $3,688 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,492
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,787
Total Expenses
$8,475
Mortgage P&I
120%
$5,746
Property Taxes
23%
$1,083
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0