Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.27% first-year return on $252k initial cash invested.
-16.27%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$5,137
Rent
-$3,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,137 income − $8,556 expenses = $3,419 out of pocket
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,137
Total Expenses
$8,556
Mortgage P&I
116%
$5,967
Property Taxes
16%
$834
Home Insurance
8%
$419
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0