Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.5% first-year return on $248k initial cash invested.
-27.5%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$4,087
Rent
-$5,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,087 income − $9,773 expenses = $5,686 out of pocket
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,087
Total Expenses
$9,773
Mortgage P&I
147%
$6,016
Property Taxes
55%
$2,259
Home Insurance
11%
$436
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0