Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.68% first-year return on $259k initial cash invested.
-23.68%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$3,889
Rent
-$5,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,889 income − $9,007 expenses = $5,118 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,889
Total Expenses
$9,007
Mortgage P&I
160%
$6,211
Property Taxes
35%
$1,349
Home Insurance
11%
$437
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0