Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $261k initial cash invested.
-16.43%
Cash On Cash
3.14%
Cap Rate
0.5
DSCR
$6,722
Rent
-$3,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,722 income − $10,303 expenses = $3,581 out of pocket
Investment Breakdown
|
Purchase Price
$1245k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,722
Total Expenses
$10,303
Mortgage P&I
97%
$6,501
Property Taxes
19%
$1,268
Home Insurance
7%
$455
HOA
5%
$332
Property Management
10%
$672
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0