Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.9% first-year return on $240k initial cash invested.
-21.9%
Cash On Cash
1.97%
Cap Rate
0.31
DSCR
$4,397
Rent
-$4,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,397 income − $8,770 expenses = $4,373 out of pocket
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,397
Total Expenses
$8,770
Mortgage P&I
137%
$6,029
Property Taxes
27%
$1,188
Home Insurance
9%
$409
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0