Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.43% first-year return on $248k initial cash invested.
-26.43%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$3,133
Rent
-$5,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,133 income − $8,601 expenses = $5,468 out of pocket
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,133
Total Expenses
$8,601
Mortgage P&I
190%
$5,966
Property Taxes
45%
$1,400
Home Insurance
13%
$420
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0