Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $244k initial cash invested.
-19.45%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$4,903
Rent
-$3,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,903 income − $8,860 expenses = $3,957 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,903
Total Expenses
$8,860
Mortgage P&I
122%
$5,960
Property Taxes
15%
$714
Home Insurance
9%
$438
HOA
10%
$474
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0