Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.01% first-year return on $265k initial cash invested.
-19.01%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$4,616
Rent
-$4,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $8,817 expenses = $4,201 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$253k
Closing costs
1%
$12,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,616
Total Expenses
$8,817
Mortgage P&I
135%
$6,229
Property Taxes
20%
$932
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0