Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.01% first-year return on $259k initial cash invested.
-17.01%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$4,275
Rent
-$3,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $7,949 expenses = $3,674 out of pocket
Investment Breakdown
|
Purchase Price
$1234k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,275
Total Expenses
$7,949
Mortgage P&I
146%
$6,260
Property Taxes
1%
$53
Home Insurance
10%
$432
HOA
2%
$92
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0