Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.35% first-year return on $248k initial cash invested.
-16.35%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$4,219
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,219 income − $7,597 expenses = $3,378 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,219
Total Expenses
$7,597
Mortgage P&I
139%
$5,875
Property Taxes
3%
$144
Home Insurance
10%
$418
HOA
1%
$63
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0