Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.67% first-year return on $251k initial cash invested.
-18.67%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$5,155
Rent
-$3,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,155 income − $9,059 expenses = $3,904 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,155
Total Expenses
$9,059
Mortgage P&I
120%
$6,175
Property Taxes
22%
$1,125
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0