Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.55% first-year return on $257k initial cash invested.
-23.55%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,831
Rent
-$5,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,831 income − $8,883 expenses = $5,052 out of pocket
Investment Breakdown
|
Purchase Price
$1226k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,831
Total Expenses
$8,883
Mortgage P&I
159%
$6,109
Property Taxes
35%
$1,322
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0