Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.27% first-year return on $247k initial cash invested.
-20.27%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$4,562
Rent
-$4,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,562 income − $8,731 expenses = $4,169 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,751
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,562
Total Expenses
$8,731
Mortgage P&I
132%
$6,026
Property Taxes
24%
$1,099
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0