Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.01% first-year return on $253k initial cash invested.
-27.01%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,551
Rent
-$5,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $8,245 expenses = $5,694 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,551
Total Expenses
$8,245
Mortgage P&I
247%
$6,291
Property Taxes
33%
$853
Home Insurance
17%
$437
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0