Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.09% first-year return on $266k initial cash invested.
-14.09%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$5,412
Rent
-$3,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,412 income − $8,531 expenses = $3,119 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,412
Total Expenses
$8,531
Mortgage P&I
116%
$6,295
Property Taxes
7%
$385
Home Insurance
8%
$443
HOA
0%
$0
Property Management
10%
$541
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0