Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.99% first-year return on $243k initial cash invested.
-23.99%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,849
Rent
-$4,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,849 income − $7,699 expenses = $4,850 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$231k
Closing costs
1%
$11,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,849
Total Expenses
$7,699
Mortgage P&I
203%
$5,779
Property Taxes
27%
$760
Home Insurance
15%
$420
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0