Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.14% first-year return on $259k initial cash invested.
-26.14%
Cash On Cash
0.97%
Cap Rate
0.15
DSCR
$2,677
Rent
-$5,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $8,317 expenses = $5,640 out of pocket
Investment Breakdown
|
Purchase Price
$1233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,677
Total Expenses
$8,317
Mortgage P&I
243%
$6,502
Property Taxes
25%
$663
Home Insurance
17%
$455
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0