Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.38% first-year return on $248k initial cash invested.
-24.38%
Cash On Cash
1.63%
Cap Rate
0.25
DSCR
$4,055
Rent
-$5,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,055 income − $9,103 expenses = $5,048 out of pocket
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$237k
Closing costs
1%
$11,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,055
Total Expenses
$9,103
Mortgage P&I
159%
$6,452
Property Taxes
29%
$1,177
Home Insurance
10%
$419
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0