Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.71% first-year return on $243k initial cash invested.
-28.71%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,343
Rent
-$5,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $8,162 expenses = $5,819 out of pocket
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$232k
Closing costs
1%
$11,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,343
Total Expenses
$8,162
Mortgage P&I
253%
$5,923
Property Taxes
52%
$1,210
Home Insurance
18%
$420
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0