Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.67% first-year return on $253k initial cash invested.
-21.67%
Cash On Cash
1.94%
Cap Rate
0.31
DSCR
$3,394
Rent
-$4,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $7,958 expenses = $4,564 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%
$12,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,394
Total Expenses
$7,958
Mortgage P&I
187%
$6,341
Property Taxes
11%
$366
Home Insurance
11%
$368
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0