Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.49% first-year return on $254k initial cash invested.
-23.49%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$3,468
Rent
-$4,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $8,442 expenses = $4,974 out of pocket
Investment Breakdown
|
Purchase Price
$1210k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,468
Total Expenses
$8,442
Mortgage P&I
175%
$6,058
Property Taxes
26%
$893
Home Insurance
13%
$437
HOA
4%
$153
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0