Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $248k initial cash invested.
-20.38%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$3,927
Rent
-$4,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $8,146 expenses = $4,219 out of pocket
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$237k
Closing costs
1%
$11,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,927
Total Expenses
$8,146
Mortgage P&I
154%
$6,045
Property Taxes
17%
$660
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0