Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.28% first-year return on $266k initial cash invested.
-16.28%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$6,131
Rent
-$3,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,131 income − $9,733 expenses = $3,602 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,131
Total Expenses
$9,733
Mortgage P&I
106%
$6,471
Property Taxes
20%
$1,229
Home Insurance
7%
$438
HOA
0%
$0
Property Management
10%
$613
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0