Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.91% first-year return on $264k initial cash invested.
-16.91%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$4,803
Rent
-$3,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,803 income − $8,528 expenses = $3,725 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$252k
Closing costs
1%
$12,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,803
Total Expenses
$8,528
Mortgage P&I
130%
$6,233
Property Taxes
2%
$103
Home Insurance
9%
$446
HOA
10%
$498
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0