Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.9% first-year return on $247k initial cash invested.
-17.9%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$4,148
Rent
-$3,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,148 income − $7,837 expenses = $3,689 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$236k
Closing costs
1%
$11,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,148
Total Expenses
$7,837
Mortgage P&I
142%
$5,879
Property Taxes
11%
$460
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0