Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.12% first-year return on $255k initial cash invested.
-25.12%
Cash On Cash
1.35%
Cap Rate
0.21
DSCR
$3,373
Rent
-$5,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,373 income − $8,721 expenses = $5,348 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,373
Total Expenses
$8,721
Mortgage P&I
194%
$6,548
Property Taxes
25%
$841
Home Insurance
13%
$455
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0