Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.36% first-year return on $257k initial cash invested.
-23.36%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$4,000
Rent
-$5,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $9,008 expenses = $5,008 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,000
Total Expenses
$9,008
Mortgage P&I
153%
$6,122
Property Taxes
32%
$1,290
Home Insurance
11%
$444
HOA
3%
$112
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0