Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $249k initial cash invested.
-19.42%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$5,483
Rent
-$4,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,483 income − $9,510 expenses = $4,027 out of pocket
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,483
Total Expenses
$9,510
Mortgage P&I
109%
$5,959
Property Taxes
23%
$1,246
Home Insurance
8%
$420
HOA
8%
$460
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0