Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15% first-year return on $265k initial cash invested.
-15%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$5,562
Rent
-$3,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,562 income − $8,871 expenses = $3,309 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%
$12,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,562
Total Expenses
$8,871
Mortgage P&I
113%
$6,257
Property Taxes
13%
$717
Home Insurance
8%
$451
HOA
0%
$0
Property Management
10%
$556
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0