Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.03% first-year return on $259k initial cash invested.
-18.03%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$5,395
Rent
-$3,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,395 income − $9,291 expenses = $3,896 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,395
Total Expenses
$9,291
Mortgage P&I
117%
$6,333
Property Taxes
21%
$1,122
Home Insurance
8%
$432
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0