Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.99% first-year return on $258k initial cash invested.
-17.99%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,007
Rent
-$3,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,007 income − $7,871 expenses = $3,864 out of pocket
Investment Breakdown
|
Purchase Price
$1228k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,007
Total Expenses
$7,871
Mortgage P&I
153%
$6,134
Property Taxes
6%
$250
Home Insurance
11%
$446
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0