Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $248k initial cash invested.
-21.79%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$3,506
Rent
-$4,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $8,005 expenses = $4,499 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,506
Total Expenses
$8,005
Mortgage P&I
174%
$6,092
Property Taxes
16%
$572
Home Insurance
12%
$430
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0