Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.11% first-year return on $244k initial cash invested.
-20.11%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$4,526
Rent
-$4,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $8,615 expenses = $4,089 out of pocket
Investment Breakdown
|
Purchase Price
$1162k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,526
Total Expenses
$8,615
Mortgage P&I
130%
$5,902
Property Taxes
25%
$1,116
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0