Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.59% first-year return on $245k initial cash invested.
-22.59%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$2,759
Rent
-$4,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,759 income − $7,366 expenses = $4,607 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,759
Total Expenses
$7,366
Mortgage P&I
219%
$6,029
Property Taxes
7%
$190
Home Insurance
16%
$429
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0