Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.41% first-year return on $262k initial cash invested.
-22.41%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$3,847
Rent
-$4,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,847 income − $8,735 expenses = $4,888 out of pocket
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$249k
Closing costs
1%
$12,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,847
Total Expenses
$8,735
Mortgage P&I
163%
$6,280
Property Taxes
26%
$1,000
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0