Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.87% first-year return on $243k initial cash invested.
-16.87%
Cash On Cash
2.94%
Cap Rate
0.47
DSCR
$4,915
Rent
-$3,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,915 income − $8,336 expenses = $3,421 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$232k
Closing costs
1%
$11,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,915
Total Expenses
$8,336
Mortgage P&I
122%
$6,014
Property Taxes
8%
$398
Home Insurance
9%
$420
HOA
5%
$225
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0