Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.31% first-year return on $249k initial cash invested.
-14.31%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$5,394
Rent
-$2,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,394 income − $8,361 expenses = $2,967 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%
$11,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,394
Total Expenses
$8,361
Mortgage P&I
111%
$5,974
Property Taxes
10%
$564
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$539
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0