Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.21% first-year return on $262k initial cash invested.
-18.21%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$5,119
Rent
-$3,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,119 income − $9,097 expenses = $3,978 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%
$12,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,119
Total Expenses
$9,097
Mortgage P&I
124%
$6,354
Property Taxes
19%
$964
Home Insurance
9%
$448
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0