Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.03% first-year return on $262k initial cash invested.
-21.03%
Cash On Cash
2.42%
Cap Rate
0.37
DSCR
$4,536
Rent
-$4,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,536 income − $9,137 expenses = $4,601 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,536
Total Expenses
$9,137
Mortgage P&I
152%
$6,893
Property Taxes
14%
$626
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0