Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.46% first-year return on $249k initial cash invested.
-17.46%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$5,313
Rent
-$3,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,313 income − $8,942 expenses = $3,629 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,313
Total Expenses
$8,942
Mortgage P&I
113%
$5,989
Property Taxes
22%
$1,156
Home Insurance
8%
$415
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0