Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.47% first-year return on $252k initial cash invested.
-12.47%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$5,503
Rent
-$2,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,503 income − $8,120 expenses = $2,617 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
$5,503
Total Expenses
$8,120
Mortgage P&I
110%
$6,055
Property Taxes
4%
$215
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0