Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $247k initial cash invested.
-20.38%
Cash On Cash
2.31%
Cap Rate
0.36
DSCR
$4,883
Rent
-$4,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,883 income − $9,075 expenses = $4,192 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,883
Total Expenses
$9,075
Mortgage P&I
127%
$6,207
Property Taxes
24%
$1,179
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0