Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.49% first-year return on $246k initial cash invested.
-16.49%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$5,205
Rent
-$3,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,205 income − $8,585 expenses = $3,380 out of pocket
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,205
Total Expenses
$8,585
Mortgage P&I
112%
$5,818
Property Taxes
19%
$995
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0