Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.21% first-year return on $264k initial cash invested.
-17.21%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$5,135
Rent
-$3,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,135 income − $8,926 expenses = $3,791 out of pocket
Investment Breakdown
|
Purchase Price
$1258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$252k
Closing costs
1%
$12,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,135
Total Expenses
$8,926
Mortgage P&I
121%
$6,212
Property Taxes
18%
$932
Home Insurance
9%
$446
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0