Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.63% first-year return on $241k initial cash invested.
-19.63%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$4,320
Rent
-$3,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,320 income − $8,259 expenses = $3,939 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,320
Total Expenses
$8,259
Mortgage P&I
131%
$5,675
Property Taxes
24%
$1,023
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0