Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.02% first-year return on $240k initial cash invested.
-20.02%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,070
Rent
-$3,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,070 income − $8,066 expenses = $3,996 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,070
Total Expenses
$8,066
Mortgage P&I
142%
$5,790
Property Taxes
20%
$818
Home Insurance
10%
$399
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0