Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.44% first-year return on $258k initial cash invested.
-23.44%
Cash On Cash
1.98%
Cap Rate
0.3
DSCR
$4,559
Rent
-$5,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,559 income − $9,602 expenses = $5,043 out of pocket
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,559
Total Expenses
$9,602
Mortgage P&I
150%
$6,842
Property Taxes
24%
$1,104
Home Insurance
10%
$438
HOA
1%
$32
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0