Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.71% first-year return on $264k initial cash invested.
-24.71%
Cash On Cash
1.7%
Cap Rate
0.25
DSCR
$4,402
Rent
-$5,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $9,837 expenses = $5,435 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$251k
Closing costs
1%
$12,567
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,402
Total Expenses
$9,837
Mortgage P&I
159%
$6,993
Property Taxes
28%
$1,254
Home Insurance
10%
$446
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0