Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.16% first-year return on $246k initial cash invested.
-22.16%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$3,779
Rent
-$4,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,779 income − $8,326 expenses = $4,547 out of pocket
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,779
Total Expenses
$8,326
Mortgage P&I
157%
$5,915
Property Taxes
28%
$1,062
Home Insurance
10%
$366
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0