Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $254k initial cash invested.
-12.73%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$6,221
Rent
-$2,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,221 income − $8,918 expenses = $2,697 out of pocket
Investment Breakdown
|
Purchase Price
$1211k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,109
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,221
Total Expenses
$8,918
Mortgage P&I
99%
$6,131
Property Taxes
12%
$732
Home Insurance
7%
$438
HOA
0%
$0
Property Management
10%
$622
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0