Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.16% first-year return on $245k initial cash invested.
-15.16%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$4,522
Rent
-$3,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,522 income − $7,621 expenses = $3,099 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$234k
Closing costs
1%
$11,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,522
Total Expenses
$7,621
Mortgage P&I
127%
$5,741
Property Taxes
7%
$296
Home Insurance
9%
$409
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0