Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.58% first-year return on $242k initial cash invested.
-19.58%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$5,155
Rent
-$3,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,155 income − $9,096 expenses = $3,941 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,155
Total Expenses
$9,096
Mortgage P&I
113%
$5,807
Property Taxes
25%
$1,313
Home Insurance
8%
$402
HOA
5%
$233
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0