Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.45% first-year return on $253k initial cash invested.
-22.45%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$3,803
Rent
-$4,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,803 income − $8,531 expenses = $4,728 out of pocket
Investment Breakdown
|
Purchase Price
$1204k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,803
Total Expenses
$8,531
Mortgage P&I
161%
$6,114
Property Taxes
18%
$694
Home Insurance
19%
$735
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0