Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.85% first-year return on $246k initial cash invested.
-20.85%
Cash On Cash
2.42%
Cap Rate
0.37
DSCR
$5,012
Rent
-$4,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,012 income − $9,291 expenses = $4,279 out of pocket
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$235k
Closing costs
1%
$11,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,012
Total Expenses
$9,291
Mortgage P&I
128%
$6,396
Property Taxes
23%
$1,173
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0