Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $251k initial cash invested.
-16.36%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$5,357
Rent
-$3,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,357 income − $8,776 expenses = $3,419 out of pocket
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,357
Total Expenses
$8,776
Mortgage P&I
113%
$6,045
Property Taxes
17%
$918
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$321
Maintenance
5%
$268
Other
0%
$0