Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.61% first-year return on $249k initial cash invested.
-21.61%
Cash On Cash
2.18%
Cap Rate
0.34
DSCR
$4,749
Rent
-$4,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,749 income − $9,239 expenses = $4,490 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,749
Total Expenses
$9,239
Mortgage P&I
135%
$6,406
Property Taxes
25%
$1,179
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0