Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.71% first-year return on $242k initial cash invested.
-17.71%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$4,640
Rent
-$3,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,640 income − $8,209 expenses = $3,569 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,640
Total Expenses
$8,209
Mortgage P&I
124%
$5,772
Property Taxes
16%
$742
Home Insurance
11%
$489
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0