Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $258k initial cash invested.
-15.52%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$5,143
Rent
-$3,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,143 income − $8,475 expenses = $3,332 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$245k
Closing costs
1%
$12,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,143
Total Expenses
$8,475
Mortgage P&I
119%
$6,144
Property Taxes
10%
$539
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0