Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.58% first-year return on $252k initial cash invested.
-18.58%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$5,374
Rent
-$3,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,374 income − $9,283 expenses = $3,909 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,022
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,374
Total Expenses
$9,283
Mortgage P&I
113%
$6,086
Property Taxes
23%
$1,217
Home Insurance
8%
$433
HOA
3%
$150
Property Management
10%
$537
CapEx
5%
$269
Vacancy
6%
$322
Maintenance
5%
$269
Other
0%
$0