Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.66% first-year return on $261k initial cash invested.
-23.66%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$4,000
Rent
-$5,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $9,152 expenses = $5,152 out of pocket
Investment Breakdown
|
Purchase Price
$1244k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,000
Total Expenses
$9,152
Mortgage P&I
164%
$6,570
Property Taxes
28%
$1,104
Home Insurance
11%
$438
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0