Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.48% first-year return on $242k initial cash invested.
-28.48%
Cash On Cash
0.86%
Cap Rate
0.13
DSCR
$2,069
Rent
-$5,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,069 income − $7,801 expenses = $5,732 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,069
Total Expenses
$7,801
Mortgage P&I
312%
$6,452
Property Taxes
20%
$410
Home Insurance
19%
$402
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0