Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $254k initial cash invested.
-15.67%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$5,315
Rent
-$3,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,315 income − $8,627 expenses = $3,312 out of pocket
Investment Breakdown
|
Purchase Price
$1208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,315
Total Expenses
$8,627
Mortgage P&I
114%
$6,058
Property Taxes
16%
$845
Home Insurance
6%
$341
HOA
0%
$0
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0