Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.22% first-year return on $249k initial cash invested.
-16.22%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$4,906
Rent
-$3,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,906 income − $8,266 expenses = $3,360 out of pocket
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,906
Total Expenses
$8,266
Mortgage P&I
120%
$5,901
Property Taxes
11%
$550
Home Insurance
9%
$430
HOA
2%
$110
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0