Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.95% first-year return on $251k initial cash invested.
-14.95%
Cash On Cash
3.79%
Cap Rate
0.58
DSCR
$7,643
Rent
-$3,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,643 income − $10,769 expenses = $3,126 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
7.3%
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
$7,643
Total Expenses
$10,769
Mortgage P&I
85%
$6,522
Property Taxes
24%
$1,842
Home Insurance
5%
$418
HOA
0%
$0
Property Management
10%
$764
CapEx
5%
$382
Vacancy
6%
$459
Maintenance
5%
$382
Other
0%
$0