Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.17% first-year return on $254k initial cash invested.
-13.17%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$5,202
Rent
-$2,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,202 income − $7,991 expenses = $2,789 out of pocket
Investment Breakdown
|
Purchase Price
$1210k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$242k
Closing costs
1%
$12,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,202
Total Expenses
$7,991
Mortgage P&I
116%
$6,050
Property Taxes
3%
$165
Home Insurance
8%
$424
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0