Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.21% first-year return on $262k initial cash invested.
-28.21%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,242
Rent
-$6,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $8,408 expenses = $6,166 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,242
Total Expenses
$8,408
Mortgage P&I
284%
$6,358
Property Taxes
46%
$1,030
Home Insurance
19%
$437
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0