Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.62% first-year return on $241k initial cash invested.
-18.62%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$4,148
Rent
-$3,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,148 income − $7,884 expenses = $3,736 out of pocket
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,148
Total Expenses
$7,884
Mortgage P&I
137%
$5,697
Property Taxes
15%
$606
Home Insurance
10%
$418
HOA
2%
$85
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0