Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.69% first-year return on $254k initial cash invested.
-26.69%
Cash On Cash
1.38%
Cap Rate
0.2
DSCR
$3,754
Rent
-$5,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $9,403 expenses = $5,649 out of pocket
Investment Breakdown
|
Purchase Price
$1209k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,093
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,754
Total Expenses
$9,403
Mortgage P&I
183%
$6,854
Property Taxes
30%
$1,135
Home Insurance
12%
$438
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0