Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.76% first-year return on $249k initial cash invested.
-21.76%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$3,983
Rent
-$4,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,983 income − $8,497 expenses = $4,514 out of pocket
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,983
Total Expenses
$8,497
Mortgage P&I
149%
$5,936
Property Taxes
28%
$1,106
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0