Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.34% first-year return on $247k initial cash invested.
-22.34%
Cash On Cash
2.06%
Cap Rate
0.32
DSCR
$4,536
Rent
-$4,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,536 income − $9,129 expenses = $4,593 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,536
Total Expenses
$9,129
Mortgage P&I
141%
$6,383
Property Taxes
25%
$1,155
Home Insurance
9%
$411
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0