Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.51% first-year return on $252k initial cash invested.
-8.51%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$6,871
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,871 income − $8,657 expenses = $1,786 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,871
Total Expenses
$8,657
Mortgage P&I
87%
$5,954
Property Taxes
7%
$496
Home Insurance
6%
$420
HOA
0%
$0
Property Management
10%
$687
CapEx
5%
$344
Vacancy
6%
$412
Maintenance
5%
$344
Other
0%
$0