Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.22% first-year return on $243k initial cash invested.
-24.22%
Cash On Cash
1.7%
Cap Rate
0.26
DSCR
$4,105
Rent
-$4,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,105 income − $9,019 expenses = $4,914 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$232k
Closing costs
1%
$11,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,105
Total Expenses
$9,019
Mortgage P&I
155%
$6,347
Property Taxes
29%
$1,195
Home Insurance
10%
$411
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0