Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $265k initial cash invested.
-19.71%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,124
Rent
-$4,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $8,470 expenses = $4,346 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,124
Total Expenses
$8,470
Mortgage P&I
151%
$6,207
Property Taxes
8%
$317
Home Insurance
21%
$875
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0