Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.1% first-year return on $244k initial cash invested.
-20.1%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$4,417
Rent
-$4,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,417 income − $8,498 expenses = $4,081 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%
$11,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,417
Total Expenses
$8,498
Mortgage P&I
133%
$5,865
Property Taxes
24%
$1,066
Home Insurance
9%
$418
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0