Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.66% first-year return on $262k initial cash invested.
-15.66%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$5,553
Rent
-$3,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,553 income − $8,967 expenses = $3,414 out of pocket
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$249k
Closing costs
1%
$12,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,553
Total Expenses
$8,967
Mortgage P&I
113%
$6,282
Property Taxes
14%
$788
Home Insurance
8%
$453
HOA
0%
$0
Property Management
10%
$555
CapEx
5%
$278
Vacancy
6%
$333
Maintenance
5%
$278
Other
0%
$0