Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.14% first-year return on $246k initial cash invested.
-23.14%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$3,413
Rent
-$4,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $8,147 expenses = $4,734 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,413
Total Expenses
$8,147
Mortgage P&I
175%
$5,971
Property Taxes
23%
$796
Home Insurance
12%
$420
HOA
2%
$72
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0