Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.81% first-year return on $241k initial cash invested.
-22.81%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$4,770
Rent
-$4,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,770 income − $9,342 expenses = $4,572 out of pocket
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,770
Total Expenses
$9,342
Mortgage P&I
122%
$5,830
Property Taxes
33%
$1,587
Home Insurance
10%
$478
HOA
4%
$208
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0