Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.12% first-year return on $253k initial cash invested.
-15.12%
Cash On Cash
3.2%
Cap Rate
0.52
DSCR
$5,170
Rent
-$3,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,170 income − $8,351 expenses = $3,181 out of pocket
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,170
Total Expenses
$8,351
Mortgage P&I
119%
$6,131
Property Taxes
8%
$439
Home Insurance
8%
$438
HOA
0%
$0
Property Management
10%
$517
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0