Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.36% first-year return on $242k initial cash invested.
-21.36%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$3,331
Rent
-$4,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,331 income − $7,629 expenses = $4,298 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,331
Total Expenses
$7,629
Mortgage P&I
175%
$5,839
Property Taxes
15%
$486
Home Insurance
12%
$402
HOA
1%
$35
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0