Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.61% first-year return on $251k initial cash invested.
-16.61%
Cash On Cash
2.94%
Cap Rate
0.47
DSCR
$4,685
Rent
-$3,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,685 income − $8,158 expenses = $3,473 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,685
Total Expenses
$8,158
Mortgage P&I
132%
$6,169
Property Taxes
8%
$354
Home Insurance
9%
$418
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0