Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.38% first-year return on $244k initial cash invested.
-19.38%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$4,188
Rent
-$3,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $8,122 expenses = $3,934 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,188
Total Expenses
$8,122
Mortgage P&I
138%
$5,790
Property Taxes
20%
$824
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0