Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $253k initial cash invested.
-17.52%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$4,500
Rent
-$3,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,500 income − $8,194 expenses = $3,694 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,500
Total Expenses
$8,194
Mortgage P&I
135%
$6,083
Property Taxes
11%
$503
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0