Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.1% first-year return on $242k initial cash invested.
-23.1%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$3,846
Rent
-$4,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $8,494 expenses = $4,648 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,846
Total Expenses
$8,494
Mortgage P&I
151%
$5,807
Property Taxes
32%
$1,220
Home Insurance
10%
$402
HOA
2%
$65
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0