Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $259k initial cash invested.
-18.16%
Cash On Cash
2.75%
Cap Rate
0.44
DSCR
$5,093
Rent
-$3,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,093 income − $9,021 expenses = $3,928 out of pocket
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,093
Total Expenses
$9,021
Mortgage P&I
128%
$6,501
Property Taxes
15%
$743
Home Insurance
9%
$452
HOA
0%
$0
Property Management
10%
$509
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0