Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.23% first-year return on $247k initial cash invested.
-12.23%
Cash On Cash
3.52%
Cap Rate
0.61
DSCR
$5,554
Rent
-$2,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,554 income − $8,070 expenses = $2,516 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,554
Total Expenses
$8,070
Mortgage P&I
102%
$5,689
Property Taxes
9%
$519
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$555
CapEx
5%
$278
Vacancy
6%
$333
Maintenance
5%
$278
Other
0%
$0