Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.29% first-year return on $251k initial cash invested.
-16.29%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$4,234
Rent
-$3,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $7,641 expenses = $3,407 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,234
Total Expenses
$7,641
Mortgage P&I
143%
$6,043
Property Taxes
0%
$4
Home Insurance
10%
$418
HOA
2%
$75
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0