Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $259k initial cash invested.
-19.71%
Cash On Cash
2.32%
Cap Rate
0.37
DSCR
$4,061
Rent
-$4,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,061 income − $8,311 expenses = $4,250 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$246k
Closing costs
1%
$12,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,061
Total Expenses
$8,311
Mortgage P&I
158%
$6,433
Property Taxes
9%
$384
Home Insurance
11%
$438
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0