Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.53% first-year return on $244k initial cash invested.
-15.53%
Cash On Cash
3.37%
Cap Rate
0.53
DSCR
$5,971
Rent
-$3,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,971 income − $9,126 expenses = $3,155 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,971
Total Expenses
$9,126
Mortgage P&I
102%
$6,116
Property Taxes
18%
$1,072
Home Insurance
6%
$385
HOA
0%
$0
Property Management
10%
$597
CapEx
5%
$299
Vacancy
6%
$358
Maintenance
5%
$299
Other
0%
$0