Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.91% first-year return on $258k initial cash invested.
-15.91%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$5,452
Rent
-$3,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,452 income − $8,871 expenses = $3,419 out of pocket
Investment Breakdown
|
Purchase Price
$1228k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,452
Total Expenses
$8,871
Mortgage P&I
113%
$6,149
Property Taxes
14%
$783
Home Insurance
8%
$438
HOA
2%
$83
Property Management
10%
$545
CapEx
5%
$273
Vacancy
6%
$327
Maintenance
5%
$273
Other
0%
$0