Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.76% first-year return on $242k initial cash invested.
-23.76%
Cash On Cash
1.66%
Cap Rate
0.26
DSCR
$3,473
Rent
-$4,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,473 income − $8,254 expenses = $4,781 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,473
Total Expenses
$8,254
Mortgage P&I
178%
$6,196
Property Taxes
22%
$753
Home Insurance
12%
$402
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0