Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.91% first-year return on $254k initial cash invested.
-20.91%
Cash On Cash
2.08%
Cap Rate
0.33
DSCR
$3,614
Rent
-$4,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $8,038 expenses = $4,424 out of pocket
Investment Breakdown
|
Purchase Price
$1209k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,614
Total Expenses
$8,038
Mortgage P&I
175%
$6,342
Property Taxes
8%
$304
Home Insurance
13%
$452
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0