Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.59% first-year return on $240k initial cash invested.
-28.59%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$1,622
Rent
-$5,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $7,331 expenses = $5,709 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,622
Total Expenses
$7,331
Mortgage P&I
351%
$5,695
Property Taxes
41%
$662
Home Insurance
34%
$553
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0