Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.54% first-year return on $247k initial cash invested.
-19.54%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$4,017
Rent
-$4,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $8,044 expenses = $4,027 out of pocket
Investment Breakdown
|
Purchase Price
$1177k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,017
Total Expenses
$8,044
Mortgage P&I
147%
$5,896
Property Taxes
17%
$684
Home Insurance
10%
$419
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0