Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.32% first-year return on $248k initial cash invested.
-21.32%
Cash On Cash
2.06%
Cap Rate
0.33
DSCR
$4,265
Rent
-$4,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,265 income − $8,663 expenses = $4,398 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,787
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,265
Total Expenses
$8,663
Mortgage P&I
146%
$6,210
Property Taxes
21%
$907
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0