Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.94% first-year return on $264k initial cash invested.
-21.94%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$4,506
Rent
-$4,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $9,332 expenses = $4,826 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$251k
Closing costs
1%
$12,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,506
Total Expenses
$9,332
Mortgage P&I
145%
$6,549
Property Taxes
25%
$1,112
Home Insurance
11%
$500
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0