Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.39% first-year return on $254k initial cash invested.
-12.39%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$6,251
Rent
-$2,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,251 income − $8,877 expenses = $2,626 out of pocket
Investment Breakdown
|
Purchase Price
$1211k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,108
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,251
Total Expenses
$8,877
Mortgage P&I
99%
$6,207
Property Taxes
9%
$591
Home Insurance
7%
$453
HOA
0%
$0
Property Management
10%
$625
CapEx
5%
$313
Vacancy
6%
$375
Maintenance
5%
$313
Other
0%
$0