Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.62% first-year return on $259k initial cash invested.
-21.62%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$4,024
Rent
-$4,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,024 income − $8,694 expenses = $4,670 out of pocket
Investment Breakdown
|
Purchase Price
$1234k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,024
Total Expenses
$8,694
Mortgage P&I
158%
$6,368
Property Taxes
14%
$583
Home Insurance
17%
$698
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0