Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.75% first-year return on $243k initial cash invested.
-19.75%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$3,999
Rent
-$4,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $8,005 expenses = $4,006 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%
$11,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,999
Total Expenses
$8,005
Mortgage P&I
143%
$5,732
Property Taxes
21%
$827
Home Insurance
10%
$406
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0