Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.96% first-year return on $251k initial cash invested.
-22.96%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$2,871
Rent
-$4,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $7,672 expenses = $4,801 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,871
Total Expenses
$7,672
Mortgage P&I
213%
$6,114
Property Taxes
13%
$387
Home Insurance
15%
$418
HOA
0%
$6
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0