Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.15% first-year return on $245k initial cash invested.
-20.15%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$4,504
Rent
-$4,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,504 income − $8,616 expenses = $4,112 out of pocket
Investment Breakdown
|
Purchase Price
$1166k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,504
Total Expenses
$8,616
Mortgage P&I
132%
$5,933
Property Taxes
24%
$1,095
Home Insurance
9%
$418
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0