Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.99% first-year return on $248k initial cash invested.
-15.99%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$4,645
Rent
-$3,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,645 income − $7,946 expenses = $3,301 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,645
Total Expenses
$7,946
Mortgage P&I
131%
$6,062
Property Taxes
6%
$264
Home Insurance
9%
$413
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0