Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.73% first-year return on $252k initial cash invested.
-21.73%
Cash On Cash
1.81%
Cap Rate
0.29
DSCR
$4,158
Rent
-$4,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,158 income − $8,717 expenses = $4,559 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,158
Total Expenses
$8,717
Mortgage P&I
148%
$6,157
Property Taxes
25%
$1,059
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0