Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.53% first-year return on $259k initial cash invested.
-17.53%
Cash On Cash
2.72%
Cap Rate
0.44
DSCR
$5,621
Rent
-$3,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,621 income − $9,410 expenses = $3,789 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,621
Total Expenses
$9,410
Mortgage P&I
112%
$6,303
Property Taxes
22%
$1,214
Home Insurance
8%
$432
HOA
0%
$0
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0