Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.02% first-year return on $242k initial cash invested.
-26.02%
Cash On Cash
0.83%
Cap Rate
0.13
DSCR
$1,994
Rent
-$5,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $7,230 expenses = $5,236 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,994
Total Expenses
$7,230
Mortgage P&I
297%
$5,929
Property Taxes
19%
$380
Home Insurance
20%
$402
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0