Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.52% first-year return on $245k initial cash invested.
-12.52%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$6,017
Rent
-$2,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,017 income − $8,573 expenses = $2,556 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,017
Total Expenses
$8,573
Mortgage P&I
98%
$5,869
Property Taxes
8%
$511
Home Insurance
7%
$420
HOA
3%
$208
Property Management
10%
$602
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0