Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.03% first-year return on $251k initial cash invested.
-20.03%
Cash On Cash
2.42%
Cap Rate
0.38
DSCR
$5,212
Rent
-$4,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $9,403 expenses = $4,191 out of pocket
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,212
Total Expenses
$9,403
Mortgage P&I
122%
$6,343
Property Taxes
20%
$1,059
Home Insurance
8%
$420
HOA
4%
$225
Property Management
10%
$521
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0