Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.36% first-year return on $248k initial cash invested.
-18.36%
Cash On Cash
2.77%
Cap Rate
0.44
DSCR
$6,312
Rent
-$3,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,312 income − $10,101 expenses = $3,789 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,312
Total Expenses
$10,101
Mortgage P&I
98%
$6,191
Property Taxes
29%
$1,848
Home Insurance
7%
$420
HOA
0%
$0
Property Management
10%
$631
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0