Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.12% first-year return on $257k initial cash invested.
-24.12%
Cash On Cash
1.72%
Cap Rate
0.26
DSCR
$4,388
Rent
-$5,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,388 income − $9,553 expenses = $5,165 out of pocket
Investment Breakdown
|
Purchase Price
$1224k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,388
Total Expenses
$9,553
Mortgage P&I
153%
$6,703
Property Taxes
28%
$1,219
Home Insurance
10%
$438
HOA
1%
$53
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0