Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.45% first-year return on $254k initial cash invested.
-16.45%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$6,114
Rent
-$3,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,114 income − $9,596 expenses = $3,482 out of pocket
Investment Breakdown
|
Purchase Price
$1210k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,098
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,114
Total Expenses
$9,596
Mortgage P&I
100%
$6,095
Property Taxes
12%
$715
Home Insurance
7%
$453
HOA
12%
$743
Property Management
10%
$611
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0