Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.81% first-year return on $254k initial cash invested.
-22.81%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$3,273
Rent
-$4,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $8,102 expenses = $4,829 out of pocket
Investment Breakdown
|
Purchase Price
$1210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,273
Total Expenses
$8,102
Mortgage P&I
192%
$6,275
Property Taxes
20%
$665
Home Insurance
10%
$311
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0