Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $262k initial cash invested.
-19.71%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$3,759
Rent
-$4,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $8,071 expenses = $4,312 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,759
Total Expenses
$8,071
Mortgage P&I
165%
$6,218
Property Taxes
7%
$255
Home Insurance
12%
$438
HOA
5%
$182
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0