Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.3% first-year return on $247k initial cash invested.
-18.3%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$5,034
Rent
-$3,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,034 income − $8,796 expenses = $3,762 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,034
Total Expenses
$8,796
Mortgage P&I
118%
$5,944
Property Taxes
19%
$974
Home Insurance
8%
$419
HOA
3%
$150
Property Management
10%
$503
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0