Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.22% first-year return on $253k initial cash invested.
-18.22%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$4,746
Rent
-$3,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,746 income − $8,587 expenses = $3,841 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,746
Total Expenses
$8,587
Mortgage P&I
125%
$5,952
Property Taxes
21%
$985
Home Insurance
9%
$416
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0