Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.35% first-year return on $262k initial cash invested.
-15.35%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$4,698
Rent
-$3,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,698 income − $8,055 expenses = $3,357 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,698
Total Expenses
$8,055
Mortgage P&I
133%
$6,258
Property Taxes
3%
$137
Home Insurance
9%
$438
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0