Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.75% first-year return on $244k initial cash invested.
-20.75%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$4,411
Rent
-$4,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,411 income − $8,636 expenses = $4,225 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,411
Total Expenses
$8,636
Mortgage P&I
130%
$5,718
Property Taxes
30%
$1,317
Home Insurance
10%
$453
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0