Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.89% first-year return on $249k initial cash invested.
-22.89%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$2,456
Rent
-$4,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $7,205 expenses = $4,749 out of pocket
Investment Breakdown
|
Purchase Price
$1186k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,456
Total Expenses
$7,205
Mortgage P&I
240%
$5,900
Property Taxes
9%
$211
Home Insurance
19%
$455
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0