Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.22% first-year return on $243k initial cash invested.
-19.22%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$4,537
Rent
-$3,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,537 income − $8,428 expenses = $3,891 out of pocket
Investment Breakdown
|
Purchase Price
$1157k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$231k
Closing costs
1%
$11,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,537
Total Expenses
$8,428
Mortgage P&I
127%
$5,783
Property Taxes
18%
$810
Home Insurance
10%
$455
HOA
4%
$200
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0