Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.15% first-year return on $262k initial cash invested.
-25.15%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,036
Rent
-$5,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,036 income − $8,533 expenses = $5,497 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%
$12,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,036
Total Expenses
$8,533
Mortgage P&I
209%
$6,353
Property Taxes
31%
$937
Home Insurance
15%
$453
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0