Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.28% first-year return on $264k initial cash invested.
-17.28%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$4,756
Rent
-$3,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,756 income − $8,563 expenses = $3,807 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%
$12,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,756
Total Expenses
$8,563
Mortgage P&I
134%
$6,392
Property Taxes
10%
$479
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0