Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $252k initial cash invested.
-22.09%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$3,730
Rent
-$4,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,730 income − $8,372 expenses = $4,642 out of pocket
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,010
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,730
Total Expenses
$8,372
Mortgage P&I
163%
$6,098
Property Taxes
22%
$824
Home Insurance
13%
$481
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0