Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.45% first-year return on $252k initial cash invested.
-22.45%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$4,475
Rent
-$4,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,475 income − $9,185 expenses = $4,710 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,475
Total Expenses
$9,185
Mortgage P&I
136%
$6,071
Property Taxes
27%
$1,200
Home Insurance
9%
$420
HOA
7%
$330
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0