Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.76% first-year return on $252k initial cash invested.
-17.76%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$4,676
Rent
-$3,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,676 income − $8,403 expenses = $3,727 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,676
Total Expenses
$8,403
Mortgage P&I
129%
$6,042
Property Taxes
15%
$724
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0