Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.15% first-year return on $252k initial cash invested.
-23.15%
Cash On Cash
1.65%
Cap Rate
0.26
DSCR
$3,164
Rent
-$4,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $8,018 expenses = $4,854 out of pocket
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,164
Total Expenses
$8,018
Mortgage P&I
200%
$6,340
Property Taxes
10%
$319
Home Insurance
14%
$437
HOA
3%
$100
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0