Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.87% first-year return on $242k initial cash invested.
-17.87%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$5,146
Rent
-$3,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,146 income − $8,743 expenses = $3,597 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,146
Total Expenses
$8,743
Mortgage P&I
112%
$5,755
Property Taxes
24%
$1,248
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0