Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.07% first-year return on $257k initial cash invested.
-22.07%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$4,568
Rent
-$4,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $9,300 expenses = $4,732 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,568
Total Expenses
$9,300
Mortgage P&I
137%
$6,252
Property Taxes
24%
$1,082
Home Insurance
9%
$429
HOA
8%
$350
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0