Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.55% first-year return on $263k initial cash invested.
-22.55%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$3,628
Rent
-$4,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $8,578 expenses = $4,950 out of pocket
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$251k
Closing costs
1%
$12,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,628
Total Expenses
$8,578
Mortgage P&I
172%
$6,232
Property Taxes
26%
$950
Home Insurance
12%
$453
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0