Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.87% first-year return on $258k initial cash invested.
-22.87%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$3,897
Rent
-$4,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,897 income − $8,807 expenses = $4,910 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$245k
Closing costs
1%
$12,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,897
Total Expenses
$8,807
Mortgage P&I
161%
$6,291
Property Taxes
29%
$1,117
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0