Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.34% first-year return on $252k initial cash invested.
-20.34%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,179
Rent
-$4,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $8,456 expenses = $4,277 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,015
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,179
Total Expenses
$8,456
Mortgage P&I
144%
$6,031
Property Taxes
22%
$918
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0