Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.68% first-year return on $261k initial cash invested.
-22.68%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$4,014
Rent
-$4,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $8,941 expenses = $4,927 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$248k
Closing costs
1%
$12,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,014
Total Expenses
$8,941
Mortgage P&I
156%
$6,263
Property Taxes
29%
$1,179
Home Insurance
11%
$455
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0