Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.25% first-year return on $245k initial cash invested.
-23.25%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,196
Rent
-$4,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $7,937 expenses = $4,741 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,196
Total Expenses
$7,937
Mortgage P&I
181%
$5,784
Property Taxes
29%
$913
Home Insurance
13%
$408
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0