Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.18% first-year return on $254k initial cash invested.
-24.18%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,673
Rent
-$5,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $7,800 expenses = $5,127 out of pocket
Investment Breakdown
|
Purchase Price
$1212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,673
Total Expenses
$7,800
Mortgage P&I
230%
$6,153
Property Taxes
19%
$497
Home Insurance
17%
$455
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0