Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.62% first-year return on $248k initial cash invested.
-16.62%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$4,030
Rent
-$3,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $7,461 expenses = $3,431 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,030
Total Expenses
$7,461
Mortgage P&I
147%
$5,907
Property Taxes
2%
$92
Home Insurance
10%
$413
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0