Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.48% first-year return on $251k initial cash invested.
-18.48%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$4,567
Rent
-$3,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,567 income − $8,439 expenses = $3,872 out of pocket
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,567
Total Expenses
$8,439
Mortgage P&I
133%
$6,062
Property Taxes
18%
$842
Home Insurance
8%
$348
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0