Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.05% first-year return on $259k initial cash invested.
-21.05%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$3,568
Rent
-$4,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $8,106 expenses = $4,538 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$246k
Closing costs
1%
$12,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,568
Total Expenses
$8,106
Mortgage P&I
171%
$6,116
Property Taxes
17%
$622
Home Insurance
12%
$441
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0