Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.5% first-year return on $266k initial cash invested.
-22.5%
Cash On Cash
2.44%
Cap Rate
0.35
DSCR
$4,450
Rent
-$4,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,450 income − $9,429 expenses = $4,979 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
7.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,450
Total Expenses
$9,429
Mortgage P&I
165%
$7,324
Property Taxes
7%
$324
Home Insurance
10%
$455
HOA
4%
$170
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0