Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.59% first-year return on $247k initial cash invested.
-23.59%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,689
Rent
-$4,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,689 income − $8,539 expenses = $4,850 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,689
Total Expenses
$8,539
Mortgage P&I
158%
$5,839
Property Taxes
35%
$1,296
Home Insurance
12%
$446
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0