Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $266k initial cash invested.
-18.16%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$4,084
Rent
-$4,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,084 income − $8,103 expenses = $4,019 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,084
Total Expenses
$8,103
Mortgage P&I
154%
$6,271
Property Taxes
7%
$299
Home Insurance
12%
$472
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0