Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.24% first-year return on $254k initial cash invested.
-19.24%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$4,176
Rent
-$4,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,176 income − $8,256 expenses = $4,080 out of pocket
Investment Breakdown
|
Purchase Price
$1212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,176
Total Expenses
$8,256
Mortgage P&I
149%
$6,226
Property Taxes
12%
$495
Home Insurance
11%
$448
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0