Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.07% first-year return on $249k initial cash invested.
-19.07%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$4,125
Rent
-$3,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,125 income − $8,079 expenses = $3,954 out of pocket
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,125
Total Expenses
$8,079
Mortgage P&I
143%
$5,914
Property Taxes
16%
$640
Home Insurance
10%
$415
HOA
1%
$38
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0