Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.33% first-year return on $252k initial cash invested.
-15.33%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$6,227
Rent
-$3,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,227 income − $9,444 expenses = $3,217 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,227
Total Expenses
$9,444
Mortgage P&I
99%
$6,150
Property Taxes
20%
$1,255
Home Insurance
7%
$420
HOA
0%
$0
Property Management
10%
$623
CapEx
5%
$311
Vacancy
6%
$374
Maintenance
5%
$311
Other
0%
$0