Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.06% first-year return on $254k initial cash invested.
-19.06%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$4,489
Rent
-$4,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,489 income − $8,522 expenses = $4,033 out of pocket
Investment Breakdown
|
Purchase Price
$1209k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,489
Total Expenses
$8,522
Mortgage P&I
135%
$6,053
Property Taxes
19%
$864
Home Insurance
10%
$439
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0