Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.45% first-year return on $252k initial cash invested.
-20.45%
Cash On Cash
2.57%
Cap Rate
0.39
DSCR
$5,195
Rent
-$4,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,195 income − $9,483 expenses = $4,288 out of pocket
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,195
Total Expenses
$9,483
Mortgage P&I
127%
$6,594
Property Taxes
22%
$1,118
Home Insurance
8%
$419
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0