Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.52% first-year return on $247k initial cash invested.
-23.52%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$3,759
Rent
-$4,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $8,597 expenses = $4,838 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,759
Total Expenses
$8,597
Mortgage P&I
159%
$5,980
Property Taxes
32%
$1,219
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0