Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.5% first-year return on $247k initial cash invested.
-18.5%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$4,393
Rent
-$3,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,393 income − $8,196 expenses = $3,803 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%
$11,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,393
Total Expenses
$8,196
Mortgage P&I
134%
$5,874
Property Taxes
17%
$733
Home Insurance
10%
$446
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0