Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.27% first-year return on $246k initial cash invested.
-11.27%
Cash On Cash
4.35%
Cap Rate
0.69
DSCR
$7,931
Rent
-$2,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,931 income − $10,238 expenses = $2,307 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,931
Total Expenses
$10,238
Mortgage P&I
78%
$6,152
Property Taxes
15%
$1,194
Home Insurance
5%
$429
HOA
5%
$400
Property Management
10%
$793
CapEx
5%
$397
Vacancy
6%
$476
Maintenance
5%
$397
Other
0%
$0