Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.26% first-year return on $251k initial cash invested.
-20.26%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$4,579
Rent
-$4,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,579 income − $8,815 expenses = $4,236 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,579
Total Expenses
$8,815
Mortgage P&I
132%
$6,031
Property Taxes
26%
$1,175
Home Insurance
9%
$418
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0