Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.6% first-year return on $243k initial cash invested.
-24.6%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$2,767
Rent
-$4,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,767 income − $7,740 expenses = $4,973 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$231k
Closing costs
1%
$11,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,767
Total Expenses
$7,740
Mortgage P&I
218%
$6,031
Property Taxes
21%
$572
Home Insurance
15%
$418
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0