Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20% first-year return on $247k initial cash invested.
-20%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,635
Rent
-$4,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,635 income − $7,748 expenses = $4,113 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,635
Total Expenses
$7,748
Mortgage P&I
163%
$5,920
Property Taxes
12%
$440
Home Insurance
11%
$411
HOA
1%
$31
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0