Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.71% first-year return on $255k initial cash invested.
-16.71%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$6,028
Rent
-$3,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,028 income − $9,576 expenses = $3,548 out of pocket
Investment Breakdown
|
Purchase Price
$1213k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,028
Total Expenses
$9,576
Mortgage P&I
101%
$6,066
Property Taxes
15%
$904
Home Insurance
9%
$525
HOA
9%
$514
Property Management
10%
$603
CapEx
5%
$301
Vacancy
6%
$362
Maintenance
5%
$301
Other
0%
$0