Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.69% first-year return on $244k initial cash invested.
-22.69%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$3,276
Rent
-$4,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,276 income − $7,882 expenses = $4,606 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,276
Total Expenses
$7,882
Mortgage P&I
180%
$5,909
Property Taxes
21%
$700
Home Insurance
13%
$420
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0