Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.53% first-year return on $255k initial cash invested.
-22.53%
Cash On Cash
2.09%
Cap Rate
0.32
DSCR
$4,689
Rent
-$4,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $9,478 expenses = $4,789 out of pocket
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,689
Total Expenses
$9,478
Mortgage P&I
142%
$6,667
Property Taxes
25%
$1,175
Home Insurance
9%
$418
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0