Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.6% first-year return on $249k initial cash invested.
-23.6%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,606
Rent
-$4,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,606 income − $8,500 expenses = $4,894 out of pocket
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,606
Total Expenses
$8,500
Mortgage P&I
166%
$5,973
Property Taxes
32%
$1,156
Home Insurance
12%
$434
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0