Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.45% first-year return on $252k initial cash invested.
-13.45%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$6,275
Rent
-$2,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,275 income − $9,098 expenses = $2,823 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
$6,275
Total Expenses
$9,098
Mortgage P&I
96%
$6,045
Property Taxes
15%
$953
Home Insurance
7%
$420
HOA
1%
$48
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$376
Maintenance
5%
$314
Other
0%
$0