Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.95% first-year return on $245k initial cash invested.
-17.95%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$5,189
Rent
-$3,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,189 income − $8,851 expenses = $3,662 out of pocket
Investment Breakdown
|
Purchase Price
$1166k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,189
Total Expenses
$8,851
Mortgage P&I
115%
$5,943
Property Taxes
22%
$1,122
Home Insurance
8%
$438
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0