Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.13% first-year return on $258k initial cash invested.
-20.13%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,956
Rent
-$4,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,956 income − $8,289 expenses = $4,333 out of pocket
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,956
Total Expenses
$8,289
Mortgage P&I
154%
$6,110
Property Taxes
2%
$98
Home Insurance
11%
$430
HOA
16%
$622
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0