Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.37% first-year return on $240k initial cash invested.
-19.37%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$4,450
Rent
-$3,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,450 income − $8,321 expenses = $3,871 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,450
Total Expenses
$8,321
Mortgage P&I
128%
$5,691
Property Taxes
18%
$818
Home Insurance
10%
$446
HOA
5%
$210
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0