Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.79% first-year return on $254k initial cash invested.
-19.79%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$4,083
Rent
-$4,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,083 income − $8,268 expenses = $4,185 out of pocket
Investment Breakdown
|
Purchase Price
$1209k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,083
Total Expenses
$8,268
Mortgage P&I
148%
$6,031
Property Taxes
17%
$713
Home Insurance
11%
$438
HOA
1%
$25
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0