Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.1% first-year return on $257k initial cash invested.
-18.1%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$5,061
Rent
-$3,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,061 income − $8,943 expenses = $3,882 out of pocket
Investment Breakdown
|
Purchase Price
$1226k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,061
Total Expenses
$8,943
Mortgage P&I
120%
$6,085
Property Taxes
21%
$1,070
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0