Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.64% first-year return on $244k initial cash invested.
-24.64%
Cash On Cash
1.33%
Cap Rate
0.21
DSCR
$4,144
Rent
-$5,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,144 income − $9,160 expenses = $5,016 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,144
Total Expenses
$9,160
Mortgage P&I
147%
$6,101
Property Taxes
38%
$1,575
Home Insurance
10%
$407
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0