Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.18% first-year return on $261k initial cash invested.
-19.18%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$4,481
Rent
-$4,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,481 income − $8,645 expenses = $4,164 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$248k
Closing costs
1%
$12,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,481
Total Expenses
$8,645
Mortgage P&I
137%
$6,144
Property Taxes
20%
$898
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0