Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.71% first-year return on $259k initial cash invested.
-15.71%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$6,757
Rent
-$3,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,757 income − $10,153 expenses = $3,396 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,757
Total Expenses
$10,153
Mortgage P&I
93%
$6,287
Property Taxes
25%
$1,656
Home Insurance
7%
$453
HOA
0%
$0
Property Management
10%
$676
CapEx
5%
$338
Vacancy
6%
$405
Maintenance
5%
$338
Other
0%
$0