Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.32% first-year return on $246k initial cash invested.
-20.32%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,141
Rent
-$4,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $7,301 expenses = $4,160 out of pocket
Investment Breakdown
|
Purchase Price
$1170k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,141
Total Expenses
$7,301
Mortgage P&I
185%
$5,822
Property Taxes
8%
$253
Home Insurance
13%
$410
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0