Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.4% first-year return on $251k initial cash invested.
-22.4%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$4,451
Rent
-$4,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,451 income − $9,139 expenses = $4,688 out of pocket
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,451
Total Expenses
$9,139
Mortgage P&I
138%
$6,141
Property Taxes
30%
$1,357
Home Insurance
11%
$483
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0