Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.88% first-year return on $265k initial cash invested.
-20.88%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$4,866
Rent
-$4,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,866 income − $9,469 expenses = $4,603 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,866
Total Expenses
$9,469
Mortgage P&I
129%
$6,263
Property Taxes
23%
$1,108
Home Insurance
9%
$446
HOA
8%
$387
Property Management
10%
$487
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0