Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.25% first-year return on $251k initial cash invested.
-22.25%
Cash On Cash
2.19%
Cap Rate
0.33
DSCR
$4,550
Rent
-$4,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $9,194 expenses = $4,644 out of pocket
Investment Breakdown
|
Purchase Price
$1193k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,550
Total Expenses
$9,194
Mortgage P&I
145%
$6,596
Property Taxes
22%
$994
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0