Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.12% first-year return on $259k initial cash invested.
-15.12%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$5,222
Rent
-$3,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,222 income − $8,488 expenses = $3,266 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,222
Total Expenses
$8,488
Mortgage P&I
122%
$6,362
Property Taxes
6%
$316
Home Insurance
9%
$453
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0