Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.54% first-year return on $263k initial cash invested.
-20.54%
Cash On Cash
2.25%
Cap Rate
0.36
DSCR
$5,411
Rent
-$4,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,411 income − $9,916 expenses = $4,505 out of pocket
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$251k
Closing costs
1%
$12,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,411
Total Expenses
$9,916
Mortgage P&I
122%
$6,586
Property Taxes
23%
$1,238
Home Insurance
8%
$444
HOA
4%
$240
Property Management
10%
$541
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0