Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.11% first-year return on $242k initial cash invested.
-20.11%
Cash On Cash
2.79%
Cap Rate
0.41
DSCR
$4,354
Rent
-$4,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $8,403 expenses = $4,049 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,354
Total Expenses
$8,403
Mortgage P&I
149%
$6,507
Property Taxes
7%
$302
Home Insurance
10%
$420
HOA
1%
$42
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0