Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $263k initial cash invested.
-14.8%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$5,316
Rent
-$3,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,316 income − $8,558 expenses = $3,242 out of pocket
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,518
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,316
Total Expenses
$8,558
Mortgage P&I
118%
$6,286
Property Taxes
8%
$417
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0