Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.63% first-year return on $253k initial cash invested.
-20.63%
Cash On Cash
2.22%
Cap Rate
0.35
DSCR
$4,101
Rent
-$4,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,101 income − $8,442 expenses = $4,341 out of pocket
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,101
Total Expenses
$8,442
Mortgage P&I
155%
$6,360
Property Taxes
14%
$578
Home Insurance
11%
$438
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0