Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.06% first-year return on $243k initial cash invested.
-21.06%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$3,388
Rent
-$4,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $7,661 expenses = $4,273 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$232k
Closing costs
1%
$11,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,388
Total Expenses
$7,661
Mortgage P&I
170%
$5,751
Property Taxes
18%
$611
Home Insurance
12%
$419
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0