Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.46% first-year return on $266k initial cash invested.
-23.46%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$3,115
Rent
-$5,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $8,308 expenses = $5,193 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,115
Total Expenses
$8,308
Mortgage P&I
199%
$6,203
Property Taxes
24%
$751
Home Insurance
14%
$443
HOA
3%
$100
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0