Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.2% first-year return on $261k initial cash invested.
-19.2%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,808
Rent
-$4,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,808 income − $7,987 expenses = $4,179 out of pocket
Investment Breakdown
|
Purchase Price
$1244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,808
Total Expenses
$7,987
Mortgage P&I
161%
$6,145
Property Taxes
10%
$398
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0