Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.53% first-year return on $241k initial cash invested.
-9.53%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$7,608
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,608 income − $9,524 expenses = $1,916 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,608
Total Expenses
$9,524
Mortgage P&I
75%
$5,714
Property Taxes
16%
$1,247
Home Insurance
5%
$402
HOA
2%
$184
Property Management
10%
$761
CapEx
5%
$380
Vacancy
6%
$456
Maintenance
5%
$380
Other
0%
$0