Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $245k initial cash invested.
-22.09%
Cash On Cash
2.4%
Cap Rate
0.35
DSCR
$5,121
Rent
-$4,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,121 income − $9,633 expenses = $4,512 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,121
Total Expenses
$9,633
Mortgage P&I
129%
$6,593
Property Taxes
25%
$1,291
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0