Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.29% first-year return on $252k initial cash invested.
-25.29%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$3,043
Rent
-$5,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $8,349 expenses = $5,306 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,043
Total Expenses
$8,349
Mortgage P&I
198%
$6,016
Property Taxes
37%
$1,122
Home Insurance
14%
$420
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0