Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.9% first-year return on $259k initial cash invested.
-25.9%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$2,655
Rent
-$5,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,655 income − $8,235 expenses = $5,580 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$246k
Closing costs
1%
$12,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,655
Total Expenses
$8,235
Mortgage P&I
241%
$6,388
Property Taxes
27%
$704
Home Insurance
17%
$452
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0