Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.41% first-year return on $262k initial cash invested.
-23.41%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,271
Rent
-$5,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,271 income − $9,376 expenses = $5,105 out of pocket
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$249k
Closing costs
1%
$12,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,271
Total Expenses
$9,376
Mortgage P&I
146%
$6,225
Property Taxes
30%
$1,299
Home Insurance
11%
$465
HOA
6%
$276
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0