Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.35% first-year return on $252k initial cash invested.
-30.35%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$2,348
Rent
-$6,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $8,717 expenses = $6,369 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,348
Total Expenses
$8,717
Mortgage P&I
280%
$6,568
Property Taxes
48%
$1,119
Home Insurance
18%
$420
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0