Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.8% first-year return on $257k initial cash invested.
-19.8%
Cash On Cash
2.31%
Cap Rate
0.37
DSCR
$5,089
Rent
-$4,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,089 income − $9,333 expenses = $4,244 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,089
Total Expenses
$9,333
Mortgage P&I
125%
$6,350
Property Taxes
21%
$1,082
Home Insurance
8%
$429
HOA
3%
$150
Property Management
10%
$509
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0