Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.36% first-year return on $240k initial cash invested.
-21.36%
Cash On Cash
2.34%
Cap Rate
0.36
DSCR
$4,993
Rent
-$4,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,993 income − $9,267 expenses = $4,274 out of pocket
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$229k
Closing costs
1%
$11,433
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,993
Total Expenses
$9,267
Mortgage P&I
125%
$6,256
Property Taxes
25%
$1,248
Home Insurance
9%
$464
HOA
0%
$0
Property Management
10%
$499
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0