Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.19% first-year return on $255k initial cash invested.
-19.19%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$4,969
Rent
-$4,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,969 income − $9,051 expenses = $4,082 out of pocket
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,969
Total Expenses
$9,051
Mortgage P&I
126%
$6,249
Property Taxes
22%
$1,082
Home Insurance
9%
$429
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0