Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.4% first-year return on $249k initial cash invested.
-18.4%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$4,607
Rent
-$3,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,607 income − $8,430 expenses = $3,823 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,607
Total Expenses
$8,430
Mortgage P&I
130%
$6,009
Property Taxes
17%
$804
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0