Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $251k initial cash invested.
-20.55%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$3,389
Rent
-$4,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,389 income − $7,683 expenses = $4,294 out of pocket
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,389
Total Expenses
$7,683
Mortgage P&I
179%
$6,051
Property Taxes
9%
$310
Home Insurance
13%
$438
HOA
0%
$4
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0