Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.91% first-year return on $244k initial cash invested.
-18.91%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$3,887
Rent
-$3,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,887 income − $7,727 expenses = $3,840 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%
$11,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,887
Total Expenses
$7,727
Mortgage P&I
152%
$5,899
Property Taxes
11%
$409
Home Insurance
11%
$409
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0