Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.01% first-year return on $264k initial cash invested.
-20.01%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$4,093
Rent
-$4,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,093 income − $8,501 expenses = $4,408 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$252k
Closing costs
1%
$12,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,093
Total Expenses
$8,501
Mortgage P&I
154%
$6,300
Property Taxes
17%
$681
Home Insurance
11%
$455
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0