Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.02% first-year return on $265k initial cash invested.
-22.02%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$4,453
Rent
-$4,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,453 income − $9,314 expenses = $4,861 out of pocket
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,613
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,453
Total Expenses
$9,314
Mortgage P&I
143%
$6,364
Property Taxes
28%
$1,230
Home Insurance
10%
$424
HOA
3%
$138
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0