Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.51% first-year return on $252k initial cash invested.
-9.51%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$6,274
Rent
-$1,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,274 income − $8,270 expenses = $1,996 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,274
Total Expenses
$8,270
Mortgage P&I
96%
$6,049
Property Taxes
2%
$143
Home Insurance
7%
$420
HOA
0%
$27
Property Management
10%
$627
CapEx
5%
$314
Vacancy
6%
$376
Maintenance
5%
$314
Other
0%
$0