Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.89% first-year return on $249k initial cash invested.
-19.89%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$4,269
Rent
-$4,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,269 income − $8,402 expenses = $4,133 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,269
Total Expenses
$8,402
Mortgage P&I
136%
$5,822
Property Taxes
24%
$1,042
Home Insurance
10%
$429
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0