Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.34% first-year return on $264k initial cash invested.
-21.34%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$3,293
Rent
-$4,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,293 income − $7,996 expenses = $4,703 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$252k
Closing costs
1%
$12,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,293
Total Expenses
$7,996
Mortgage P&I
194%
$6,394
Property Taxes
5%
$170
Home Insurance
17%
$558
HOA
1%
$17
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0