Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.47% first-year return on $259k initial cash invested.
-26.47%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,614
Rent
-$5,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,614 income − $8,337 expenses = $5,723 out of pocket
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,614
Total Expenses
$8,337
Mortgage P&I
238%
$6,227
Property Taxes
23%
$607
Home Insurance
24%
$628
HOA
7%
$195
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0