Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.35% first-year return on $244k initial cash invested.
-18.35%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$5,254
Rent
-$3,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,254 income − $8,982 expenses = $3,728 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,254
Total Expenses
$8,982
Mortgage P&I
112%
$5,877
Property Taxes
20%
$1,038
Home Insurance
8%
$411
HOA
6%
$290
Property Management
10%
$525
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0