Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.42% first-year return on $244k initial cash invested.
-21.42%
Cash On Cash
2.25%
Cap Rate
0.35
DSCR
$4,765
Rent
-$4,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,765 income − $9,117 expenses = $4,352 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,765
Total Expenses
$9,117
Mortgage P&I
132%
$6,289
Property Taxes
25%
$1,170
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0