Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.97% first-year return on $240k initial cash invested.
-20.97%
Cash On Cash
2.65%
Cap Rate
0.39
DSCR
$4,748
Rent
-$4,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,748 income − $8,936 expenses = $4,188 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,748
Total Expenses
$8,936
Mortgage P&I
136%
$6,469
Property Taxes
19%
$883
Home Insurance
7%
$350
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0