Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.01% first-year return on $252k initial cash invested.
-11.01%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$5,870
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,870 income − $8,180 expenses = $2,310 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,870
Total Expenses
$8,180
Mortgage P&I
101%
$5,926
Property Taxes
4%
$239
Home Insurance
7%
$438
HOA
1%
$50
Property Management
10%
$587
CapEx
5%
$294
Vacancy
6%
$352
Maintenance
5%
$294
Other
0%
$0