Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.43% first-year return on $261k initial cash invested.
-25.43%
Cash On Cash
1.44%
Cap Rate
0.22
DSCR
$3,989
Rent
-$5,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,989 income − $9,530 expenses = $5,541 out of pocket
Investment Breakdown
|
Purchase Price
$1245k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,989
Total Expenses
$9,530
Mortgage P&I
171%
$6,834
Property Taxes
31%
$1,224
Home Insurance
11%
$436
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0