Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.73% first-year return on $243k initial cash invested.
-14.73%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$6,456
Rent
-$2,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,456 income − $9,433 expenses = $2,977 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$231k
Closing costs
1%
$11,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,456
Total Expenses
$9,433
Mortgage P&I
89%
$5,751
Property Taxes
18%
$1,181
Home Insurance
6%
$381
HOA
7%
$441
Property Management
10%
$646
CapEx
5%
$323
Vacancy
6%
$387
Maintenance
5%
$323
Other
0%
$0