Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.01% first-year return on $247k initial cash invested.
-18.01%
Cash On Cash
2.34%
Cap Rate
0.4
DSCR
$4,455
Rent
-$3,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,455 income − $8,158 expenses = $3,703 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,751
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,455
Total Expenses
$8,158
Mortgage P&I
130%
$5,775
Property Taxes
18%
$804
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0