Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.61% first-year return on $245k initial cash invested.
-21.61%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$4,272
Rent
-$4,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,272 income − $8,692 expenses = $4,420 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,272
Total Expenses
$8,692
Mortgage P&I
140%
$5,991
Property Taxes
27%
$1,170
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0