Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.72% first-year return on $245k initial cash invested.
-21.72%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$4,068
Rent
-$4,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,068 income − $8,496 expenses = $4,428 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,068
Total Expenses
$8,496
Mortgage P&I
146%
$5,933
Property Taxes
27%
$1,086
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0