Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.57% first-year return on $264k initial cash invested.
-21.57%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$4,435
Rent
-$4,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,435 income − $9,179 expenses = $4,744 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$251k
Closing costs
1%
$12,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,435
Total Expenses
$9,179
Mortgage P&I
143%
$6,362
Property Taxes
22%
$975
Home Insurance
10%
$448
HOA
5%
$240
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0