Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.17% first-year return on $266k initial cash invested.
-19.17%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$5,013
Rent
-$4,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,013 income − $9,256 expenses = $4,243 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,013
Total Expenses
$9,256
Mortgage P&I
128%
$6,411
Property Taxes
19%
$937
Home Insurance
9%
$454
HOA
3%
$150
Property Management
10%
$501
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0