Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.81% first-year return on $244k initial cash invested.
-15.81%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$4,520
Rent
-$3,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,520 income − $7,738 expenses = $3,218 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,520
Total Expenses
$7,738
Mortgage P&I
130%
$5,892
Property Taxes
6%
$251
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0