Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $257k initial cash invested.
-20.38%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$4,931
Rent
-$4,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,931 income − $9,290 expenses = $4,359 out of pocket
Investment Breakdown
|
Purchase Price
$1222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$244k
Closing costs
1%
$12,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,931
Total Expenses
$9,290
Mortgage P&I
129%
$6,381
Property Taxes
24%
$1,188
Home Insurance
9%
$438
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0