Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.55% first-year return on $257k initial cash invested.
-21.55%
Cash On Cash
2.02%
Cap Rate
0.32
DSCR
$4,724
Rent
-$4,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,724 income − $9,334 expenses = $4,610 out of pocket
Investment Breakdown
|
Purchase Price
$1223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,724
Total Expenses
$9,334
Mortgage P&I
136%
$6,432
Property Taxes
24%
$1,115
Home Insurance
9%
$438
HOA
3%
$122
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0