Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.09% first-year return on $249k initial cash invested.
-16.09%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$5,599
Rent
-$3,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,599 income − $8,931 expenses = $3,332 out of pocket
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,599
Total Expenses
$8,931
Mortgage P&I
107%
$6,004
Property Taxes
19%
$1,051
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$560
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0