Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.48% first-year return on $244k initial cash invested.
-20.48%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$4,244
Rent
-$4,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $8,414 expenses = $4,170 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%
$11,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,244
Total Expenses
$8,414
Mortgage P&I
137%
$5,828
Property Taxes
21%
$912
Home Insurance
10%
$406
HOA
4%
$165
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0