Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.02% first-year return on $245k initial cash invested.
-24.02%
Cash On Cash
1.33%
Cap Rate
0.21
DSCR
$2,752
Rent
-$4,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $7,665 expenses = $4,913 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$234k
Closing costs
1%
$11,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,752
Total Expenses
$7,665
Mortgage P&I
221%
$6,070
Property Taxes
16%
$452
Home Insurance
15%
$409
HOA
1%
$18
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0