Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.67% first-year return on $246k initial cash invested.
-20.67%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$3,376
Rent
-$4,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $7,618 expenses = $4,242 out of pocket
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$235k
Closing costs
1%
$11,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,376
Total Expenses
$7,618
Mortgage P&I
176%
$5,939
Property Taxes
10%
$342
Home Insurance
13%
$450
HOA
0%
$8
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0