Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.98% first-year return on $242k initial cash invested.
-17.98%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$4,736
Rent
-$3,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,736 income − $8,358 expenses = $3,622 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,736
Total Expenses
$8,358
Mortgage P&I
123%
$5,818
Property Taxes
19%
$897
Home Insurance
9%
$411
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0