Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.83% first-year return on $251k initial cash invested.
-23.83%
Cash On Cash
1.8%
Cap Rate
0.27
DSCR
$4,294
Rent
-$4,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $9,282 expenses = $4,988 out of pocket
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,294
Total Expenses
$9,282
Mortgage P&I
153%
$6,566
Property Taxes
27%
$1,179
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0