Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.39% first-year return on $259k initial cash invested.
-26.39%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$4,501
Rent
-$5,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,501 income − $10,194 expenses = $5,693 out of pocket
Investment Breakdown
|
Purchase Price
$1233k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,501
Total Expenses
$10,194
Mortgage P&I
139%
$6,273
Property Taxes
51%
$2,298
Home Insurance
10%
$453
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0