Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.7% first-year return on $261k initial cash invested.
-15.7%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$5,782
Rent
-$3,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,782 income − $9,200 expenses = $3,418 out of pocket
Investment Breakdown
|
Purchase Price
$1244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,782
Total Expenses
$9,200
Mortgage P&I
106%
$6,127
Property Taxes
19%
$1,089
Home Insurance
8%
$481
HOA
0%
$0
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0