Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $252k initial cash invested.
-18.15%
Cash On Cash
2.94%
Cap Rate
0.46
DSCR
$5,745
Rent
-$3,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,745 income − $9,553 expenses = $3,808 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
7.1%
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
$5,745
Total Expenses
$9,553
Mortgage P&I
112%
$6,461
Property Taxes
21%
$1,179
Home Insurance
7%
$420
HOA
0%
$0
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$345
Maintenance
5%
$287
Other
0%
$0