Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.04% first-year return on $257k initial cash invested.
-18.04%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$4,508
Rent
-$3,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $8,376 expenses = $3,868 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,508
Total Expenses
$8,376
Mortgage P&I
142%
$6,399
Property Taxes
6%
$257
Home Insurance
10%
$429
HOA
3%
$120
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0