Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.51% first-year return on $253k initial cash invested.
-25.51%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$2,993
Rent
-$5,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,993 income − $8,375 expenses = $5,382 out of pocket
Investment Breakdown
|
Purchase Price
$1206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,993
Total Expenses
$8,375
Mortgage P&I
210%
$6,275
Property Taxes
30%
$884
Home Insurance
15%
$437
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0