Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.18% first-year return on $242k initial cash invested.
-19.18%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,788
Rent
-$3,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,788 income − $8,661 expenses = $3,873 out of pocket
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$231k
Closing costs
1%
$11,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,788
Total Expenses
$8,661
Mortgage P&I
122%
$5,841
Property Taxes
24%
$1,160
Home Insurance
9%
$416
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0