Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.52% first-year return on $245k initial cash invested.
-19.52%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$4,498
Rent
-$3,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $8,490 expenses = $3,992 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$234k
Closing costs
1%
$11,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,498
Total Expenses
$8,490
Mortgage P&I
131%
$5,879
Property Taxes
23%
$1,032
Home Insurance
9%
$409
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0