Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.24% first-year return on $244k initial cash invested.
-20.24%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$4,479
Rent
-$4,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,479 income − $8,598 expenses = $4,119 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,479
Total Expenses
$8,598
Mortgage P&I
128%
$5,724
Property Taxes
28%
$1,271
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0