Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.24% first-year return on $258k initial cash invested.
-21.24%
Cash On Cash
2.45%
Cap Rate
0.37
DSCR
$5,278
Rent
-$4,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,278 income − $9,840 expenses = $4,562 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$245k
Closing costs
1%
$12,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,278
Total Expenses
$9,840
Mortgage P&I
129%
$6,800
Property Taxes
23%
$1,229
Home Insurance
8%
$438
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0