Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.54% first-year return on $254k initial cash invested.
-17.54%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$5,643
Rent
-$3,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,643 income − $9,361 expenses = $3,718 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%
$12,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,643
Total Expenses
$9,361
Mortgage P&I
108%
$6,103
Property Taxes
22%
$1,218
Home Insurance
8%
$437
HOA
2%
$136
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0