Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.2% first-year return on $244k initial cash invested.
-20.2%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$4,926
Rent
-$4,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,926 income − $9,041 expenses = $4,115 out of pocket
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,926
Total Expenses
$9,041
Mortgage P&I
118%
$5,801
Property Taxes
29%
$1,419
Home Insurance
8%
$415
HOA
3%
$125
Property Management
10%
$493
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0