Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.84% first-year return on $251k initial cash invested.
-23.84%
Cash On Cash
1.75%
Cap Rate
0.27
DSCR
$4,227
Rent
-$4,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,227 income − $9,218 expenses = $4,991 out of pocket
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,964
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,227
Total Expenses
$9,218
Mortgage P&I
154%
$6,524
Property Taxes
28%
$1,176
Home Insurance
10%
$419
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$211
Vacancy
6%
$254
Maintenance
5%
$211
Other
0%
$0