Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $252k initial cash invested.
-16.16%
Cash On Cash
3.21%
Cap Rate
0.51
DSCR
$6,089
Rent
-$3,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,089 income − $9,480 expenses = $3,391 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,089
Total Expenses
$9,480
Mortgage P&I
103%
$6,299
Property Taxes
19%
$1,179
Home Insurance
7%
$420
HOA
0%
$0
Property Management
10%
$609
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0