Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.79% first-year return on $264k initial cash invested.
-16.79%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$4,585
Rent
-$3,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,585 income − $8,271 expenses = $3,686 out of pocket
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$251k
Closing costs
1%
$12,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,585
Total Expenses
$8,271
Mortgage P&I
142%
$6,490
Property Taxes
3%
$135
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0