Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.76% first-year return on $252k initial cash invested.
-22.76%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,443
Rent
-$4,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $7,219 expenses = $4,776 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,443
Total Expenses
$7,219
Mortgage P&I
245%
$5,997
Property Taxes
7%
$167
Home Insurance
17%
$420
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0