Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.77% first-year return on $265k initial cash invested.
-17.77%
Cash On Cash
2.66%
Cap Rate
0.43
DSCR
$4,864
Rent
-$3,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,864 income − $8,782 expenses = $3,918 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,864
Total Expenses
$8,782
Mortgage P&I
133%
$6,472
Property Taxes
13%
$626
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0