Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.96% first-year return on $245k initial cash invested.
-18.96%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$3,909
Rent
-$3,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $7,785 expenses = $3,876 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$234k
Closing costs
1%
$11,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,909
Total Expenses
$7,785
Mortgage P&I
147%
$5,755
Property Taxes
15%
$605
Home Insurance
10%
$409
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$235
Maintenance
5%
$195
Other
0%
$0