Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.27% first-year return on $241k initial cash invested.
-24.27%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$2,727
Rent
-$4,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $7,600 expenses = $4,873 out of pocket
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,727
Total Expenses
$7,600
Mortgage P&I
211%
$5,761
Property Taxes
26%
$714
Home Insurance
15%
$416
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0