Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.23% first-year return on $255k initial cash invested.
-17.23%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$5,016
Rent
-$3,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,016 income − $8,672 expenses = $3,656 out of pocket
Investment Breakdown
|
Purchase Price
$1213k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,016
Total Expenses
$8,672
Mortgage P&I
121%
$6,060
Property Taxes
10%
$521
Home Insurance
9%
$453
HOA
7%
$333
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0