Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.12% first-year return on $245k initial cash invested.
-21.12%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$4,157
Rent
-$4,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,157 income − $8,478 expenses = $4,321 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
$4,157
Total Expenses
$8,478
Mortgage P&I
147%
$6,092
Property Taxes
22%
$896
Home Insurance
10%
$409
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0