Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.99% first-year return on $243k initial cash invested.
-20.99%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$3,572
Rent
-$4,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,572 income − $7,814 expenses = $4,242 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$231k
Closing costs
1%
$11,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,572
Total Expenses
$7,814
Mortgage P&I
161%
$5,765
Property Taxes
20%
$716
Home Insurance
11%
$404
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0