Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $259k initial cash invested.
-17.03%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$4,781
Rent
-$3,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,781 income − $8,462 expenses = $3,681 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,781
Total Expenses
$8,462
Mortgage P&I
131%
$6,281
Property Taxes
2%
$96
Home Insurance
10%
$455
HOA
8%
$387
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0