Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.46% first-year return on $246k initial cash invested.
-19.46%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$3,925
Rent
-$3,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,925 income − $7,913 expenses = $3,988 out of pocket
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,925
Total Expenses
$7,913
Mortgage P&I
153%
$5,994
Property Taxes
12%
$479
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0