Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.33% first-year return on $258k initial cash invested.
-16.33%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$4,205
Rent
-$3,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,205 income − $7,717 expenses = $3,512 out of pocket
Investment Breakdown
|
Purchase Price
$1229k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,205
Total Expenses
$7,717
Mortgage P&I
145%
$6,111
Property Taxes
2%
$84
Home Insurance
10%
$430
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0