Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.11% first-year return on $248k initial cash invested.
-16.11%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$4,829
Rent
-$3,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,829 income − $8,165 expenses = $3,336 out of pocket
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$237k
Closing costs
1%
$11,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,829
Total Expenses
$8,165
Mortgage P&I
121%
$5,823
Property Taxes
14%
$667
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$241
Vacancy
6%
$290
Maintenance
5%
$241
Other
0%
$0