Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.11% first-year return on $246k initial cash invested.
-18.11%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$5,994
Rent
-$3,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,994 income − $9,714 expenses = $3,720 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$235k
Closing costs
1%
$11,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,994
Total Expenses
$9,714
Mortgage P&I
98%
$5,901
Property Taxes
28%
$1,671
Home Insurance
9%
$558
HOA
0%
$25
Property Management
10%
$599
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0