Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.18% first-year return on $257k initial cash invested.
-25.18%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,414
Rent
-$5,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $7,813 expenses = $5,399 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,414
Total Expenses
$7,813
Mortgage P&I
251%
$6,049
Property Taxes
29%
$690
Home Insurance
18%
$429
HOA
1%
$17
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0