Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.03% first-year return on $251k initial cash invested.
-20.03%
Cash On Cash
2.64%
Cap Rate
0.4
DSCR
$5,310
Rent
-$4,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,310 income − $9,498 expenses = $4,188 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,310
Total Expenses
$9,498
Mortgage P&I
123%
$6,549
Property Taxes
22%
$1,149
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0