Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.65% first-year return on $252k initial cash invested.
-7.65%
Cash On Cash
4.89%
Cap Rate
0.8
DSCR
$7,554
Rent
-$1,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,554 income − $9,159 expenses = $1,605 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,554
Total Expenses
$9,159
Mortgage P&I
81%
$6,117
Property Taxes
9%
$658
Home Insurance
6%
$420
HOA
0%
$0
Property Management
10%
$755
CapEx
5%
$378
Vacancy
6%
$453
Maintenance
5%
$378
Other
0%
$0