Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.45% first-year return on $262k initial cash invested.
-15.45%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$6,055
Rent
-$3,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,055 income − $9,431 expenses = $3,376 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,055
Total Expenses
$9,431
Mortgage P&I
103%
$6,253
Property Taxes
19%
$1,166
Home Insurance
7%
$437
HOA
0%
$0
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$363
Maintenance
5%
$303
Other
0%
$0