Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.36% first-year return on $252k initial cash invested.
-21.36%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$3,365
Rent
-$4,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,365 income − $7,857 expenses = $4,492 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,015
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,365
Total Expenses
$7,857
Mortgage P&I
189%
$6,359
Property Taxes
6%
$194
Home Insurance
13%
$430
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0