Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.87% first-year return on $248k initial cash invested.
-11.87%
Cash On Cash
4.21%
Cap Rate
0.66
DSCR
$6,922
Rent
-$2,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,922 income − $9,370 expenses = $2,448 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,922
Total Expenses
$9,370
Mortgage P&I
90%
$6,241
Property Taxes
13%
$892
Home Insurance
6%
$438
HOA
0%
$0
Property Management
10%
$692
CapEx
5%
$346
Vacancy
6%
$415
Maintenance
5%
$346
Other
0%
$0