Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.67% first-year return on $246k initial cash invested.
-21.67%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$4,264
Rent
-$4,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,264 income − $8,698 expenses = $4,434 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%
$11,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,264
Total Expenses
$8,698
Mortgage P&I
140%
$5,968
Property Taxes
26%
$1,103
Home Insurance
10%
$437
HOA
2%
$82
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0