Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.41% first-year return on $251k initial cash invested.
-17.41%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$5,260
Rent
-$3,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,260 income − $8,900 expenses = $3,640 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
$5,260
Total Expenses
$8,900
Mortgage P&I
115%
$6,058
Property Taxes
20%
$1,056
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$316
Maintenance
5%
$263
Other
0%
$0