Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $243k initial cash invested.
-19.77%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$4,269
Rent
-$3,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,269 income − $8,267 expenses = $3,998 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%
$11,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,269
Total Expenses
$8,267
Mortgage P&I
135%
$5,780
Property Taxes
23%
$976
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0