Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.97% first-year return on $246k initial cash invested.
-16.97%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$5,506
Rent
-$3,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,506 income − $8,983 expenses = $3,477 out of pocket
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,506
Total Expenses
$8,983
Mortgage P&I
108%
$5,962
Property Taxes
21%
$1,170
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$551
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0