Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.65% first-year return on $247k initial cash invested.
-20.65%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$3,912
Rent
-$4,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $8,159 expenses = $4,247 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,912
Total Expenses
$8,159
Mortgage P&I
151%
$5,921
Property Taxes
16%
$620
Home Insurance
11%
$420
HOA
5%
$180
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0