Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.73% first-year return on $244k initial cash invested.
-16.73%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$4,506
Rent
-$3,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $7,910 expenses = $3,404 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,506
Total Expenses
$7,910
Mortgage P&I
130%
$5,836
Property Taxes
11%
$490
Home Insurance
9%
$413
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0