Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.7% first-year return on $262k initial cash invested.
-19.7%
Cash On Cash
2.62%
Cap Rate
0.41
DSCR
$7,022
Rent
-$4,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,022 income − $11,320 expenses = $4,298 out of pocket
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$249k
Closing costs
1%
$12,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,022
Total Expenses
$11,320
Mortgage P&I
95%
$6,667
Property Taxes
33%
$2,305
Home Insurance
7%
$523
HOA
0%
$0
Property Management
10%
$702
CapEx
5%
$351
Vacancy
6%
$421
Maintenance
5%
$351
Other
0%
$0