Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.61% first-year return on $248k initial cash invested.
-20.61%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,638
Rent
-$4,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $7,903 expenses = $4,265 out of pocket
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,638
Total Expenses
$7,903
Mortgage P&I
165%
$5,985
Property Taxes
15%
$552
Home Insurance
12%
$420
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0