Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.5% first-year return on $247k initial cash invested.
-19.5%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,801
Rent
-$4,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,801 income − $7,810 expenses = $4,009 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%
$11,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,801
Total Expenses
$7,810
Mortgage P&I
155%
$5,883
Property Taxes
14%
$519
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0