Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $262k initial cash invested.
-18.31%
Cash On Cash
2.87%
Cap Rate
0.45
DSCR
$5,967
Rent
-$3,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,967 income − $9,957 expenses = $3,990 out of pocket
Investment Breakdown
|
Purchase Price
$1245k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$249k
Closing costs
1%
$12,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,967
Total Expenses
$9,957
Mortgage P&I
112%
$6,674
Property Taxes
20%
$1,212
Home Insurance
8%
$455
HOA
1%
$65
Property Management
10%
$597
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0