Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.94% first-year return on $263k initial cash invested.
-12.94%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$6,111
Rent
-$2,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,111 income − $8,944 expenses = $2,833 out of pocket
Investment Breakdown
|
Purchase Price
$1251k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,111
Total Expenses
$8,944
Mortgage P&I
105%
$6,428
Property Taxes
7%
$456
Home Insurance
7%
$453
HOA
0%
$17
Property Management
10%
$611
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0