Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.87% first-year return on $253k initial cash invested.
-21.87%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$4,216
Rent
-$4,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $8,825 expenses = $4,609 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%
$12,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,216
Total Expenses
$8,825
Mortgage P&I
144%
$6,091
Property Taxes
28%
$1,196
Home Insurance
10%
$441
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0