Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.47% first-year return on $258k initial cash invested.
-13.47%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$5,088
Rent
-$2,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,088 income − $7,988 expenses = $2,900 out of pocket
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,088
Total Expenses
$7,988
Mortgage P&I
120%
$6,094
Property Taxes
3%
$131
Home Insurance
9%
$441
HOA
0%
$0
Property Management
10%
$509
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0