Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.53% first-year return on $242k initial cash invested.
-19.53%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,546
Rent
-$3,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $7,486 expenses = $3,940 out of pocket
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$231k
Closing costs
1%
$11,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,546
Total Expenses
$7,486
Mortgage P&I
163%
$5,764
Property Taxes
15%
$546
Home Insurance
5%
$186
HOA
2%
$68
Property Management
10%
$355
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0