Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $246k initial cash invested.
-15.44%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$4,790
Rent
-$3,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,790 income − $7,956 expenses = $3,166 out of pocket
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,717
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,790
Total Expenses
$7,956
Mortgage P&I
121%
$5,812
Property Taxes
10%
$478
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$287
Maintenance
5%
$240
Other
0%
$0