Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.3% first-year return on $247k initial cash invested.
-24.3%
Cash On Cash
1.63%
Cap Rate
0.25
DSCR
$4,112
Rent
-$5,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $9,115 expenses = $5,003 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,112
Total Expenses
$9,115
Mortgage P&I
155%
$6,391
Property Taxes
30%
$1,230
Home Insurance
10%
$424
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0