Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.59% first-year return on $240k initial cash invested.
-22.59%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$3,211
Rent
-$4,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,211 income − $7,737 expenses = $4,526 out of pocket
Investment Breakdown
|
Purchase Price
$1145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$229k
Closing costs
1%
$11,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,211
Total Expenses
$7,737
Mortgage P&I
188%
$6,023
Property Taxes
11%
$360
Home Insurance
12%
$401
HOA
4%
$117
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0