Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.08% first-year return on $251k initial cash invested.
-17.08%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$4,798
Rent
-$3,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,798 income − $8,364 expenses = $3,566 out of pocket
Investment Breakdown
|
Purchase Price
$1193k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,798
Total Expenses
$8,364
Mortgage P&I
127%
$6,103
Property Taxes
16%
$751
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0