Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.12% first-year return on $245k initial cash invested.
-22.12%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,063
Rent
-$4,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $7,574 expenses = $4,511 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,651
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,063
Total Expenses
$7,574
Mortgage P&I
185%
$5,669
Property Taxes
23%
$693
Home Insurance
14%
$416
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0