Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.81% first-year return on $247k initial cash invested.
-20.81%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$4,261
Rent
-$4,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,261 income − $8,543 expenses = $4,282 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,261
Total Expenses
$8,543
Mortgage P&I
138%
$5,881
Property Taxes
27%
$1,134
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0