Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.32% first-year return on $251k initial cash invested.
-13.32%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$5,425
Rent
-$2,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,425 income − $8,210 expenses = $2,785 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,425
Total Expenses
$8,210
Mortgage P&I
111%
$6,041
Property Taxes
6%
$341
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$326
Maintenance
5%
$271
Other
0%
$0