Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.96% first-year return on $247k initial cash invested.
-20.96%
Cash On Cash
2.12%
Cap Rate
0.33
DSCR
$3,885
Rent
-$4,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $8,195 expenses = $4,310 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%
$11,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,885
Total Expenses
$8,195
Mortgage P&I
159%
$6,187
Property Taxes
11%
$421
Home Insurance
11%
$411
HOA
4%
$167
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0