Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23% first-year return on $261k initial cash invested.
-23%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$3,864
Rent
-$5,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $8,869 expenses = $5,005 out of pocket
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,864
Total Expenses
$8,869
Mortgage P&I
165%
$6,361
Property Taxes
26%
$1,020
Home Insurance
12%
$451
HOA
1%
$33
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0