Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.1% first-year return on $266k initial cash invested.
-18.1%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$5,053
Rent
-$4,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,053 income − $9,064 expenses = $4,011 out of pocket
Investment Breakdown
|
Purchase Price
$1266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,053
Total Expenses
$9,064
Mortgage P&I
125%
$6,308
Property Taxes
19%
$975
Home Insurance
9%
$455
HOA
0%
$12
Property Management
10%
$505
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0