Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.47% first-year return on $264k initial cash invested.
-21.47%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$4,178
Rent
-$4,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,178 income − $8,894 expenses = $4,716 out of pocket
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$251k
Closing costs
1%
$12,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,178
Total Expenses
$8,894
Mortgage P&I
151%
$6,307
Property Taxes
24%
$984
Home Insurance
12%
$516
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0