Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.92% first-year return on $252k initial cash invested.
-14.92%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$4,629
Rent
-$3,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,629 income − $7,763 expenses = $3,134 out of pocket
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,006
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,629
Total Expenses
$7,763
Mortgage P&I
128%
$5,946
Property Taxes
4%
$194
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$231
Vacancy
6%
$278
Maintenance
5%
$231
Other
0%
$0