Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.87% first-year return on $264k initial cash invested.
-12.87%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$5,644
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,644 income − $8,474 expenses = $2,830 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$251k
Closing costs
1%
$12,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,644
Total Expenses
$8,474
Mortgage P&I
111%
$6,278
Property Taxes
4%
$206
Home Insurance
9%
$523
HOA
0%
$0
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0