Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.28% first-year return on $241k initial cash invested.
-22.28%
Cash On Cash
1.91%
Cap Rate
0.3
DSCR
$4,477
Rent
-$4,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,477 income − $8,948 expenses = $4,471 out of pocket
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,477
Total Expenses
$8,948
Mortgage P&I
136%
$6,071
Property Taxes
26%
$1,169
Home Insurance
9%
$402
HOA
3%
$141
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0