Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.48% first-year return on $247k initial cash invested.
-24.48%
Cash On Cash
1.68%
Cap Rate
0.25
DSCR
$3,613
Rent
-$5,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,613 income − $8,647 expenses = $5,034 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,613
Total Expenses
$8,647
Mortgage P&I
180%
$6,497
Property Taxes
22%
$799
Home Insurance
11%
$411
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0