Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.93% first-year return on $247k initial cash invested.
-18.93%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$5,123
Rent
-$3,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,123 income − $9,015 expenses = $3,892 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,123
Total Expenses
$9,015
Mortgage P&I
115%
$5,903
Property Taxes
25%
$1,270
Home Insurance
8%
$411
HOA
2%
$100
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0