Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $255k initial cash invested.
-15.94%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$4,858
Rent
-$3,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,858 income − $8,246 expenses = $3,388 out of pocket
Investment Breakdown
|
Purchase Price
$1214k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,858
Total Expenses
$8,246
Mortgage P&I
124%
$6,020
Property Taxes
11%
$525
Home Insurance
9%
$438
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0