Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.8% first-year return on $240k initial cash invested.
-25.8%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$3,519
Rent
-$5,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $8,675 expenses = $5,156 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,519
Total Expenses
$8,675
Mortgage P&I
165%
$5,811
Property Taxes
41%
$1,459
Home Insurance
14%
$490
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0