Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.66% first-year return on $251k initial cash invested.
-26.66%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$3,043
Rent
-$5,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $8,615 expenses = $5,572 out of pocket
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,043
Total Expenses
$8,615
Mortgage P&I
207%
$6,292
Property Taxes
36%
$1,094
Home Insurance
14%
$438
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0