Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.36% first-year return on $265k initial cash invested.
-24.36%
Cash On Cash
1.74%
Cap Rate
0.26
DSCR
$4,391
Rent
-$5,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,391 income − $9,772 expenses = $5,381 out of pocket
Investment Breakdown
|
Purchase Price
$1262k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,391
Total Expenses
$9,772
Mortgage P&I
159%
$6,995
Property Taxes
27%
$1,180
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$263
Maintenance
5%
$220
Other
0%
$0