Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.15% first-year return on $259k initial cash invested.
-20.15%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$4,960
Rent
-$4,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,960 income − $9,314 expenses = $4,354 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,960
Total Expenses
$9,314
Mortgage P&I
127%
$6,299
Property Taxes
17%
$867
Home Insurance
9%
$466
HOA
8%
$392
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0