Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $243k initial cash invested.
-12.66%
Cash On Cash
4.06%
Cap Rate
0.64
DSCR
$7,636
Rent
-$2,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,636 income − $10,202 expenses = $2,566 out of pocket
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$232k
Closing costs
1%
$11,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,636
Total Expenses
$10,202
Mortgage P&I
80%
$6,103
Property Taxes
15%
$1,165
Home Insurance
5%
$418
HOA
7%
$530
Property Management
10%
$764
CapEx
5%
$382
Vacancy
6%
$458
Maintenance
5%
$382
Other
0%
$0