Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.99% first-year return on $251k initial cash invested.
-20.99%
Cash On Cash
2.12%
Cap Rate
0.34
DSCR
$5,191
Rent
-$4,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,191 income − $9,586 expenses = $4,395 out of pocket
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,191
Total Expenses
$9,586
Mortgage P&I
120%
$6,246
Property Taxes
30%
$1,539
Home Insurance
9%
$451
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$260
Vacancy
6%
$311
Maintenance
5%
$260
Other
0%
$0