Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.5% first-year return on $263k initial cash invested.
-21.5%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$4,198
Rent
-$4,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,198 income − $8,918 expenses = $4,720 out of pocket
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$251k
Closing costs
1%
$12,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,198
Total Expenses
$8,918
Mortgage P&I
151%
$6,333
Property Taxes
25%
$1,055
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0