Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.69% first-year return on $263k initial cash invested.
-21.69%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$3,839
Rent
-$4,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,839 income − $8,598 expenses = $4,759 out of pocket
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$251k
Closing costs
1%
$12,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,839
Total Expenses
$8,598
Mortgage P&I
165%
$6,345
Property Taxes
21%
$800
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0