Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.95% first-year return on $252k initial cash invested.
-9.95%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$6,709
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,709 income − $8,797 expenses = $2,088 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,709
Total Expenses
$8,797
Mortgage P&I
90%
$6,047
Property Taxes
9%
$586
Home Insurance
6%
$420
HOA
0%
$0
Property Management
10%
$671
CapEx
5%
$335
Vacancy
6%
$403
Maintenance
5%
$335
Other
0%
$0