Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.18% first-year return on $244k initial cash invested.
-21.18%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$4,005
Rent
-$4,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,005 income − $8,309 expenses = $4,304 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,005
Total Expenses
$8,309
Mortgage P&I
144%
$5,779
Property Taxes
27%
$1,070
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0