Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.37% first-year return on $251k initial cash invested.
-21.37%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$3,414
Rent
-$4,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $7,882 expenses = $4,468 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,414
Total Expenses
$7,882
Mortgage P&I
181%
$6,169
Property Taxes
12%
$407
Home Insurance
12%
$418
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0