Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.59% first-year return on $262k initial cash invested.
-20.59%
Cash On Cash
2.36%
Cap Rate
0.37
DSCR
$5,180
Rent
-$4,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $9,671 expenses = $4,491 out of pocket
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$249k
Closing costs
1%
$12,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,180
Total Expenses
$9,671
Mortgage P&I
129%
$6,679
Property Taxes
23%
$1,202
Home Insurance
9%
$443
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0