Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.89% first-year return on $243k initial cash invested.
-25.89%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$2,831
Rent
-$5,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,831 income − $8,080 expenses = $5,249 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$232k
Closing costs
1%
$11,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,831
Total Expenses
$8,080
Mortgage P&I
203%
$5,747
Property Taxes
42%
$1,199
Home Insurance
14%
$385
HOA
0%
$12
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0