Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.45% first-year return on $240k initial cash invested.
-18.45%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$5,063
Rent
-$3,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,063 income − $8,752 expenses = $3,689 out of pocket
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$229k
Closing costs
1%
$11,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,063
Total Expenses
$8,752
Mortgage P&I
113%
$5,736
Property Taxes
18%
$892
Home Insurance
10%
$490
HOA
6%
$318
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0