Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.25% first-year return on $251k initial cash invested.
-19.25%
Cash On Cash
2.71%
Cap Rate
0.42
DSCR
$5,472
Rent
-$4,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,472 income − $9,504 expenses = $4,032 out of pocket
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,969
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,472
Total Expenses
$9,504
Mortgage P&I
118%
$6,458
Property Taxes
22%
$1,194
Home Insurance
8%
$429
HOA
0%
$0
Property Management
10%
$547
CapEx
5%
$274
Vacancy
6%
$328
Maintenance
5%
$274
Other
0%
$0