Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.48% first-year return on $262k initial cash invested.
-19.48%
Cash On Cash
2.48%
Cap Rate
0.39
DSCR
$4,889
Rent
-$4,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,889 income − $9,146 expenses = $4,257 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,889
Total Expenses
$9,146
Mortgage P&I
135%
$6,593
Property Taxes
9%
$438
Home Insurance
9%
$453
HOA
8%
$392
Property Management
10%
$489
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0