Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.69% first-year return on $248k initial cash invested.
-21.69%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$4,266
Rent
-$4,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,266 income − $8,745 expenses = $4,479 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,266
Total Expenses
$8,745
Mortgage P&I
139%
$5,949
Property Taxes
27%
$1,160
Home Insurance
10%
$413
HOA
3%
$114
Property Management
10%
$427
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0