Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.47% first-year return on $244k initial cash invested.
-21.47%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$4,105
Rent
-$4,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,105 income − $8,474 expenses = $4,369 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,627
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,105
Total Expenses
$8,474
Mortgage P&I
143%
$5,864
Property Taxes
26%
$1,056
Home Insurance
12%
$488
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0