Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.88% first-year return on $245k initial cash invested.
-23.88%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$3,693
Rent
-$4,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,693 income − $8,568 expenses = $4,875 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,693
Total Expenses
$8,568
Mortgage P&I
162%
$5,967
Property Taxes
33%
$1,220
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0