Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.68% first-year return on $259k initial cash invested.
-22.68%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$3,963
Rent
-$4,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $8,850 expenses = $4,887 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$246k
Closing costs
1%
$12,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,963
Total Expenses
$8,850
Mortgage P&I
158%
$6,267
Property Taxes
21%
$848
Home Insurance
11%
$453
HOA
6%
$252
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0