Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.16% first-year return on $249k initial cash invested.
-21.16%
Cash On Cash
2.02%
Cap Rate
0.32
DSCR
$4,563
Rent
-$4,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,563 income − $8,958 expenses = $4,395 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,563
Total Expenses
$8,958
Mortgage P&I
135%
$6,165
Property Taxes
25%
$1,119
Home Insurance
11%
$488
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0