Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.91% first-year return on $252k initial cash invested.
-17.91%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$4,136
Rent
-$3,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $7,895 expenses = $3,759 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,136
Total Expenses
$7,895
Mortgage P&I
146%
$6,055
Property Taxes
8%
$344
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0