Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.99% first-year return on $252k initial cash invested.
-6.99%
Cash On Cash
4.74%
Cap Rate
0.82
DSCR
$7,906
Rent
-$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,906 income − $9,372 expenses = $1,466 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.1%
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
$7,906
Total Expenses
$9,372
Mortgage P&I
73%
$5,807
Property Taxes
14%
$1,090
Home Insurance
5%
$420
HOA
0%
$0
Property Management
10%
$791
CapEx
5%
$395
Vacancy
6%
$474
Maintenance
5%
$395
Other
0%
$0