Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.28% first-year return on $243k initial cash invested.
-22.28%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$4,190
Rent
-$4,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,190 income − $8,709 expenses = $4,519 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$232k
Closing costs
1%
$11,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,190
Total Expenses
$8,709
Mortgage P&I
142%
$5,940
Property Taxes
28%
$1,168
Home Insurance
10%
$412
HOA
2%
$99
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$251
Maintenance
5%
$210
Other
0%
$0