Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.72% first-year return on $253k initial cash invested.
-18.72%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$4,454
Rent
-$3,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,454 income − $8,399 expenses = $3,945 out of pocket
Investment Breakdown
|
Purchase Price
$1204k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,454
Total Expenses
$8,399
Mortgage P&I
135%
$6,030
Property Taxes
17%
$756
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0