Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.84% first-year return on $265k initial cash invested.
-22.84%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$5,433
Rent
-$5,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,433 income − $10,473 expenses = $5,040 out of pocket
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,433
Total Expenses
$10,473
Mortgage P&I
119%
$6,464
Property Taxes
25%
$1,347
Home Insurance
8%
$455
HOA
15%
$794
Property Management
10%
$543
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0