Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.8% first-year return on $264k initial cash invested.
-19.8%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$4,618
Rent
-$4,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,618 income − $8,976 expenses = $4,358 out of pocket
Investment Breakdown
|
Purchase Price
$1258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$252k
Closing costs
1%
$12,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,618
Total Expenses
$8,976
Mortgage P&I
138%
$6,385
Property Taxes
19%
$873
Home Insurance
10%
$455
HOA
1%
$62
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0