Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.42% first-year return on $265k initial cash invested.
-15.42%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$4,903
Rent
-$3,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,903 income − $8,304 expenses = $3,401 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,903
Total Expenses
$8,304
Mortgage P&I
130%
$6,363
Property Taxes
5%
$226
Home Insurance
9%
$441
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0