Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.9% first-year return on $241k initial cash invested.
-22.9%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$3,804
Rent
-$4,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $8,398 expenses = $4,594 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,804
Total Expenses
$8,398
Mortgage P&I
154%
$5,870
Property Taxes
30%
$1,122
Home Insurance
11%
$418
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0