Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.94% first-year return on $254k initial cash invested.
-18.94%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$4,151
Rent
-$4,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,151 income − $8,152 expenses = $4,001 out of pocket
Investment Breakdown
|
Purchase Price
$1207k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$241k
Closing costs
1%
$12,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,151
Total Expenses
$8,152
Mortgage P&I
145%
$6,017
Property Taxes
15%
$617
Home Insurance
11%
$438
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0