Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.24% first-year return on $243k initial cash invested.
-21.24%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$4,184
Rent
-$4,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,184 income − $8,476 expenses = $4,292 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$231k
Closing costs
1%
$11,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,184
Total Expenses
$8,476
Mortgage P&I
140%
$5,848
Property Taxes
25%
$1,037
Home Insurance
11%
$464
HOA
1%
$40
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0