Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $242k initial cash invested.
-15.48%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$4,551
Rent
-$3,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $7,666 expenses = $3,115 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,551
Total Expenses
$7,666
Mortgage P&I
125%
$5,684
Property Taxes
7%
$319
Home Insurance
9%
$402
HOA
2%
$77
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0