Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.82% first-year return on $247k initial cash invested.
-17.82%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$4,933
Rent
-$3,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,933 income − $8,598 expenses = $3,665 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,933
Total Expenses
$8,598
Mortgage P&I
121%
$5,948
Property Taxes
19%
$947
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0