Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.28% first-year return on $265k initial cash invested.
-23.28%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,675
Rent
-$5,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $8,808 expenses = $5,133 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,675
Total Expenses
$8,808
Mortgage P&I
174%
$6,402
Property Taxes
27%
$995
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0