Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $247k initial cash invested.
-17.7%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$4,777
Rent
-$3,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,777 income − $8,415 expenses = $3,638 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,777
Total Expenses
$8,415
Mortgage P&I
123%
$5,894
Property Taxes
18%
$859
Home Insurance
9%
$419
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0