Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.27% first-year return on $258k initial cash invested.
-19.27%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$5,034
Rent
-$4,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,034 income − $9,170 expenses = $4,136 out of pocket
Investment Breakdown
|
Purchase Price
$1226k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$245k
Closing costs
1%
$12,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,034
Total Expenses
$9,170
Mortgage P&I
123%
$6,204
Property Taxes
24%
$1,219
Home Insurance
9%
$438
HOA
0%
$0
Property Management
10%
$503
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0