Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $249k initial cash invested.
-19.45%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$4,547
Rent
-$4,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,547 income − $8,582 expenses = $4,035 out of pocket
Investment Breakdown
|
Purchase Price
$1186k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,547
Total Expenses
$8,582
Mortgage P&I
134%
$6,095
Property Taxes
21%
$956
Home Insurance
8%
$349
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0