Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.13% first-year return on $240k initial cash invested.
-17.13%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$5,890
Rent
-$3,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,890 income − $9,314 expenses = $3,424 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,890
Total Expenses
$9,314
Mortgage P&I
98%
$5,758
Property Taxes
27%
$1,606
Home Insurance
7%
$420
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0