Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.23% first-year return on $259k initial cash invested.
-23.23%
Cash On Cash
1.96%
Cap Rate
0.3
DSCR
$4,706
Rent
-$5,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,706 income − $9,714 expenses = $5,008 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$246k
Closing costs
1%
$12,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,706
Total Expenses
$9,714
Mortgage P&I
144%
$6,782
Property Taxes
27%
$1,271
Home Insurance
9%
$438
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0