Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $244k initial cash invested.
-19.42%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$4,357
Rent
-$3,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,357 income − $8,299 expenses = $3,942 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%
$11,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,357
Total Expenses
$8,299
Mortgage P&I
134%
$5,846
Property Taxes
21%
$904
Home Insurance
10%
$416
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0