Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.41% first-year return on $263k initial cash invested.
-21.41%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$3,877
Rent
-$4,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,877 income − $8,563 expenses = $4,686 out of pocket
Investment Breakdown
|
Purchase Price
$1251k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,506
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,877
Total Expenses
$8,563
Mortgage P&I
166%
$6,450
Property Taxes
17%
$651
Home Insurance
11%
$441
HOA
0%
$12
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0