Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.26% first-year return on $248k initial cash invested.
-20.26%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,276
Rent
-$4,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,276 income − $8,456 expenses = $4,180 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,276
Total Expenses
$8,456
Mortgage P&I
140%
$5,976
Property Taxes
22%
$954
Home Insurance
10%
$413
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0