Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.52% first-year return on $242k initial cash invested.
-23.52%
Cash On Cash
2.14%
Cap Rate
0.31
DSCR
$3,907
Rent
-$4,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,907 income − $8,656 expenses = $4,749 out of pocket
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$231k
Closing costs
1%
$11,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,907
Total Expenses
$8,656
Mortgage P&I
169%
$6,613
Property Taxes
12%
$466
Home Insurance
12%
$452
HOA
3%
$110
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0