Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.4% first-year return on $258k initial cash invested.
-24.4%
Cash On Cash
1.56%
Cap Rate
0.24
DSCR
$4,528
Rent
-$5,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $9,782 expenses = $5,254 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,528
Total Expenses
$9,782
Mortgage P&I
146%
$6,623
Property Taxes
25%
$1,110
Home Insurance
10%
$464
HOA
9%
$408
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0