Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.03% first-year return on $247k initial cash invested.
-18.03%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$4,532
Rent
-$3,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $8,250 expenses = $3,718 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$236k
Closing costs
1%
$11,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,532
Total Expenses
$8,250
Mortgage P&I
131%
$5,948
Property Taxes
16%
$703
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0