Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.26% first-year return on $259k initial cash invested.
-14.26%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$5,329
Rent
-$3,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,329 income − $8,405 expenses = $3,076 out of pocket
Investment Breakdown
|
Purchase Price
$1233k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,329
Total Expenses
$8,405
Mortgage P&I
116%
$6,165
Property Taxes
8%
$417
Home Insurance
8%
$438
HOA
0%
$0
Property Management
10%
$533
CapEx
5%
$266
Vacancy
6%
$320
Maintenance
5%
$266
Other
0%
$0