Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.14% first-year return on $259k initial cash invested.
-16.14%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$5,483
Rent
-$3,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,483 income − $8,961 expenses = $3,478 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$246k
Closing costs
1%
$12,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,483
Total Expenses
$8,961
Mortgage P&I
112%
$6,153
Property Taxes
17%
$937
Home Insurance
8%
$446
HOA
0%
$0
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0