Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.79% first-year return on $246k initial cash invested.
-20.79%
Cash On Cash
2.35%
Cap Rate
0.36
DSCR
$4,727
Rent
-$4,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,727 income − $8,981 expenses = $4,254 out of pocket
Investment Breakdown
|
Purchase Price
$1170k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,727
Total Expenses
$8,981
Mortgage P&I
133%
$6,310
Property Taxes
22%
$1,033
Home Insurance
9%
$409
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0