Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.15% first-year return on $261k initial cash invested.
-19.15%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$5,107
Rent
-$4,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,107 income − $9,268 expenses = $4,161 out of pocket
Investment Breakdown
|
Purchase Price
$1242k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$248k
Closing costs
1%
$12,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,107
Total Expenses
$9,268
Mortgage P&I
123%
$6,295
Property Taxes
23%
$1,191
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0