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 $245k initial cash invested.
-21.47%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$3,769
Rent
-$4,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,769 income − $8,144 expenses = $4,375 out of pocket
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,769
Total Expenses
$8,144
Mortgage P&I
154%
$5,812
Property Taxes
21%
$792
Home Insurance
11%
$411
HOA
4%
$150
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0