Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.45% first-year return on $262k initial cash invested.
-16.45%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$4,882
Rent
-$3,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,882 income − $8,470 expenses = $3,588 out of pocket
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$249k
Closing costs
1%
$12,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,882
Total Expenses
$8,470
Mortgage P&I
131%
$6,376
Property Taxes
9%
$458
Home Insurance
8%
$367
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0