Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.85% first-year return on $247k initial cash invested.
-25.85%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$3,115
Rent
-$5,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $8,431 expenses = $5,316 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,115
Total Expenses
$8,431
Mortgage P&I
194%
$6,058
Property Taxes
30%
$926
Home Insurance
13%
$411
HOA
7%
$225
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0