Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.26% first-year return on $262k initial cash invested.
-21.26%
Cash On Cash
2.28%
Cap Rate
0.35
DSCR
$3,935
Rent
-$4,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,935 income − $8,581 expenses = $4,646 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,935
Total Expenses
$8,581
Mortgage P&I
173%
$6,825
Property Taxes
8%
$295
Home Insurance
11%
$437
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0