Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.87% first-year return on $249k initial cash invested.
-20.87%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$4,609
Rent
-$4,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,609 income − $8,948 expenses = $4,339 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$238k
Closing costs
1%
$11,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,609
Total Expenses
$8,948
Mortgage P&I
128%
$5,919
Property Taxes
15%
$681
Home Insurance
10%
$455
HOA
15%
$695
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$277
Maintenance
5%
$230
Other
0%
$0