Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.22% first-year return on $247k initial cash invested.
-25.22%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,048
Rent
-$5,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $8,246 expenses = $5,198 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$236k
Closing costs
1%
$11,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,048
Total Expenses
$8,246
Mortgage P&I
191%
$5,818
Property Taxes
39%
$1,198
Home Insurance
14%
$438
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0