Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.68% first-year return on $245k initial cash invested.
-24.68%
Cash On Cash
1.5%
Cap Rate
0.23
DSCR
$3,760
Rent
-$5,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,760 income − $8,803 expenses = $5,043 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$234k
Closing costs
1%
$11,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,760
Total Expenses
$8,803
Mortgage P&I
168%
$6,316
Property Taxes
29%
$1,089
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0