Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.55% first-year return on $262k initial cash invested.
-19.55%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$4,554
Rent
-$4,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $8,826 expenses = $4,272 out of pocket
Investment Breakdown
|
Purchase Price
$1248k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,554
Total Expenses
$8,826
Mortgage P&I
139%
$6,343
Property Taxes
19%
$846
Home Insurance
10%
$453
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0