Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.25% first-year return on $247k initial cash invested.
-21.25%
Cash On Cash
2.37%
Cap Rate
0.36
DSCR
$4,792
Rent
-$4,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,792 income − $9,159 expenses = $4,367 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,741
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,792
Total Expenses
$9,159
Mortgage P&I
134%
$6,445
Property Taxes
22%
$1,051
Home Insurance
9%
$416
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0