Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.08% first-year return on $245k initial cash invested.
-21.08%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$3,220
Rent
-$4,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $7,529 expenses = $4,309 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%
$11,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,220
Total Expenses
$7,529
Mortgage P&I
180%
$5,811
Property Taxes
14%
$461
Home Insurance
13%
$420
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0