Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.96% first-year return on $264k initial cash invested.
-16.96%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$5,073
Rent
-$3,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,073 income − $8,804 expenses = $3,731 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$251k
Closing costs
1%
$12,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,073
Total Expenses
$8,804
Mortgage P&I
124%
$6,289
Property Taxes
15%
$752
Home Insurance
9%
$444
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$254
Vacancy
6%
$304
Maintenance
5%
$254
Other
0%
$0