Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.77% first-year return on $253k initial cash invested.
-25.77%
Cash On Cash
1.1%
Cap Rate
0.17
DSCR
$3,784
Rent
-$5,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $9,212 expenses = $5,428 out of pocket
Investment Breakdown
|
Purchase Price
$1204k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,784
Total Expenses
$9,212
Mortgage P&I
168%
$6,340
Property Taxes
17%
$636
Home Insurance
12%
$453
HOA
21%
$800
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0