Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.49% first-year return on $261k initial cash invested.
-21.49%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,527
Rent
-$4,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,527 income − $8,201 expenses = $4,674 out of pocket
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,527
Total Expenses
$8,201
Mortgage P&I
175%
$6,179
Property Taxes
18%
$650
Home Insurance
13%
$455
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0