Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.96% first-year return on $265k initial cash invested.
-11.96%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$6,565
Rent
-$2,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,565 income − $9,210 expenses = $2,645 out of pocket
Investment Breakdown
|
Purchase Price
$1264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$253k
Closing costs
1%
$12,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,565
Total Expenses
$9,210
Mortgage P&I
96%
$6,315
Property Taxes
11%
$734
Home Insurance
7%
$455
HOA
0%
$0
Property Management
10%
$656
CapEx
5%
$328
Vacancy
6%
$394
Maintenance
5%
$328
Other
0%
$0