Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.07% first-year return on $252k initial cash invested.
-24.07%
Cash On Cash
1.77%
Cap Rate
0.27
DSCR
$4,250
Rent
-$5,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,250 income − $9,313 expenses = $5,063 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,250
Total Expenses
$9,313
Mortgage P&I
156%
$6,625
Property Taxes
27%
$1,146
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0