Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.59% first-year return on $244k initial cash invested.
-16.59%
Cash On Cash
3.1%
Cap Rate
0.49
DSCR
$4,877
Rent
-$3,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,877 income − $8,248 expenses = $3,371 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,877
Total Expenses
$8,248
Mortgage P&I
126%
$6,121
Property Taxes
9%
$421
Home Insurance
9%
$420
HOA
0%
$17
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0