Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.34% first-year return on $258k initial cash invested.
-22.34%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,730
Rent
-$4,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,730 income − $8,541 expenses = $4,811 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,730
Total Expenses
$8,541
Mortgage P&I
165%
$6,156
Property Taxes
26%
$955
Home Insurance
12%
$448
HOA
0%
$13
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0