Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.7% first-year return on $249k initial cash invested.
-26.7%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,879
Rent
-$5,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,879 income − $8,421 expenses = $5,542 out of pocket
Investment Breakdown
|
Purchase Price
$1186k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,879
Total Expenses
$8,421
Mortgage P&I
208%
$5,992
Property Taxes
38%
$1,102
Home Insurance
20%
$578
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0