Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.88% first-year return on $245k initial cash invested.
-21.88%
Cash On Cash
2.27%
Cap Rate
0.34
DSCR
$5,174
Rent
-$4,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,174 income − $9,648 expenses = $4,474 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$234k
Closing costs
1%
$11,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,174
Total Expenses
$9,648
Mortgage P&I
124%
$6,421
Property Taxes
21%
$1,069
Home Insurance
8%
$420
HOA
8%
$393
Property Management
10%
$517
CapEx
5%
$259
Vacancy
6%
$310
Maintenance
5%
$259
Other
0%
$0