Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.08% first-year return on $246k initial cash invested.
-15.08%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$5,419
Rent
-$3,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,419 income − $8,510 expenses = $3,091 out of pocket
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,419
Total Expenses
$8,510
Mortgage P&I
108%
$5,866
Property Taxes
15%
$815
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0