Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.9% first-year return on $246k initial cash invested.
-20.9%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$4,075
Rent
-$4,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,075 income − $8,364 expenses = $4,289 out of pocket
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$235k
Closing costs
1%
$11,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,075
Total Expenses
$8,364
Mortgage P&I
145%
$5,922
Property Taxes
24%
$962
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0