Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.5% first-year return on $252k initial cash invested.
-22.5%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$4,728
Rent
-$4,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,728 income − $9,450 expenses = $4,722 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,728
Total Expenses
$9,450
Mortgage P&I
126%
$5,953
Property Taxes
39%
$1,848
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0