Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.82% first-year return on $244k initial cash invested.
-15.82%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$5,193
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,193 income − $8,405 expenses = $3,212 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,193
Total Expenses
$8,405
Mortgage P&I
113%
$5,870
Property Taxes
15%
$782
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0