Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $252k initial cash invested.
-11.91%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$6,937
Rent
-$2,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,937 income − $9,434 expenses = $2,497 out of pocket
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,937
Total Expenses
$9,434
Mortgage P&I
86%
$5,979
Property Taxes
18%
$1,232
Home Insurance
6%
$419
HOA
0%
$0
Property Management
10%
$694
CapEx
5%
$347
Vacancy
6%
$416
Maintenance
5%
$347
Other
0%
$0