Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $254k initial cash invested.
-18.7%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$5,171
Rent
-$3,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,171 income − $9,127 expenses = $3,956 out of pocket
Investment Breakdown
|
Purchase Price
$1209k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,171
Total Expenses
$9,127
Mortgage P&I
119%
$6,129
Property Taxes
24%
$1,219
Home Insurance
8%
$434
HOA
0%
$0
Property Management
10%
$517
CapEx
5%
$259
Vacancy
6%
$310
Maintenance
5%
$259
Other
0%
$0