Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.08% first-year return on $261k initial cash invested.
-27.08%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$3,056
Rent
-$5,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $8,949 expenses = $5,893 out of pocket
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,433
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,056
Total Expenses
$8,949
Mortgage P&I
207%
$6,327
Property Taxes
42%
$1,289
Home Insurance
15%
$455
HOA
3%
$83
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0