Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.16% first-year return on $241k initial cash invested.
-23.16%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$3,725
Rent
-$4,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,725 income − $8,377 expenses = $4,652 out of pocket
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,725
Total Expenses
$8,377
Mortgage P&I
158%
$5,880
Property Taxes
28%
$1,059
Home Insurance
11%
$420
HOA
1%
$50
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0