Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.67% first-year return on $261k initial cash invested.
-20.67%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$4,362
Rent
-$4,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $8,853 expenses = $4,491 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$248k
Closing costs
1%
$12,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,362
Total Expenses
$8,853
Mortgage P&I
146%
$6,349
Property Taxes
21%
$927
Home Insurance
10%
$443
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0