Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.52% first-year return on $240k initial cash invested.
-20.52%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$3,644
Rent
-$4,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $7,747 expenses = $4,103 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,644
Total Expenses
$7,747
Mortgage P&I
161%
$5,866
Property Taxes
14%
$516
Home Insurance
11%
$418
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0