Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.74% first-year return on $251k initial cash invested.
-24.74%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,523
Rent
-$5,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $7,697 expenses = $5,174 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,523
Total Expenses
$7,697
Mortgage P&I
241%
$6,076
Property Taxes
22%
$548
Home Insurance
17%
$418
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0