Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.86% first-year return on $244k initial cash invested.
-26.86%
Cash On Cash
1.08%
Cap Rate
0.17
DSCR
$3,261
Rent
-$5,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $8,730 expenses = $5,469 out of pocket
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$233k
Closing costs
1%
$11,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,261
Total Expenses
$8,730
Mortgage P&I
195%
$6,355
Property Taxes
34%
$1,116
Home Insurance
13%
$411
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0