Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.78% first-year return on $245k initial cash invested.
-19.78%
Cash On Cash
2.32%
Cap Rate
0.37
DSCR
$4,516
Rent
-$4,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $8,556 expenses = $4,040 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,516
Total Expenses
$8,556
Mortgage P&I
134%
$6,066
Property Taxes
20%
$899
Home Insurance
9%
$416
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0