Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $249k initial cash invested.
-12.29%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$5,743
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,743 income − $8,298 expenses = $2,555 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$238k
Closing costs
1%
$11,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,743
Total Expenses
$8,298
Mortgage P&I
101%
$5,789
Property Taxes
10%
$600
Home Insurance
7%
$416
HOA
0%
$0
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$345
Maintenance
5%
$287
Other
0%
$0