Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $245k initial cash invested.
-16.93%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$5,283
Rent
-$3,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,283 income − $8,740 expenses = $3,457 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$233k
Closing costs
1%
$11,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,283
Total Expenses
$8,740
Mortgage P&I
110%
$5,792
Property Taxes
22%
$1,157
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0