Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.68% first-year return on $247k initial cash invested.
-19.68%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,860
Rent
-$4,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $7,904 expenses = $4,044 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,860
Total Expenses
$7,904
Mortgage P&I
151%
$5,836
Property Taxes
17%
$644
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0