Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.58% first-year return on $247k initial cash invested.
-18.58%
Cash On Cash
2.99%
Cap Rate
0.45
DSCR
$5,690
Rent
-$3,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,690 income − $9,511 expenses = $3,821 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,690
Total Expenses
$9,511
Mortgage P&I
114%
$6,467
Property Taxes
20%
$1,155
Home Insurance
7%
$411
HOA
0%
$0
Property Management
10%
$569
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0