Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.32% first-year return on $242k initial cash invested.
-11.32%
Cash On Cash
4.14%
Cap Rate
0.67
DSCR
$7,410
Rent
-$2,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,410 income − $9,698 expenses = $2,288 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$231k
Closing costs
1%
$11,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,410
Total Expenses
$9,698
Mortgage P&I
80%
$5,899
Property Taxes
19%
$1,411
Home Insurance
6%
$420
HOA
1%
$42
Property Management
10%
$741
CapEx
5%
$370
Vacancy
6%
$445
Maintenance
5%
$370
Other
0%
$0