Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.54% first-year return on $265k initial cash invested.
-13.54%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$6,308
Rent
-$2,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,308 income − $9,296 expenses = $2,988 out of pocket
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,308
Total Expenses
$9,296
Mortgage P&I
99%
$6,245
Property Taxes
15%
$954
Home Insurance
7%
$458
HOA
0%
$0
Property Management
10%
$631
CapEx
5%
$315
Vacancy
6%
$378
Maintenance
5%
$315
Other
0%
$0