Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.83% first-year return on $242k initial cash invested.
-18.83%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$4,531
Rent
-$3,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,531 income − $8,322 expenses = $3,791 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,531
Total Expenses
$8,322
Mortgage P&I
128%
$5,804
Property Taxes
20%
$919
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0