Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $261k initial cash invested.
-19.77%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,156
Rent
-$4,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $8,453 expenses = $4,297 out of pocket
Investment Breakdown
|
Purchase Price
$1242k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$248k
Closing costs
1%
$12,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,156
Total Expenses
$8,453
Mortgage P&I
151%
$6,267
Property Taxes
17%
$689
Home Insurance
10%
$416
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0