Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.65% first-year return on $259k initial cash invested.
-19.65%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$4,634
Rent
-$4,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,634 income − $8,869 expenses = $4,235 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$246k
Closing costs
1%
$12,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,634
Total Expenses
$8,869
Mortgage P&I
134%
$6,203
Property Taxes
22%
$1,015
Home Insurance
10%
$446
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0