Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.57% first-year return on $265k initial cash invested.
-18.57%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,725
Rent
-$4,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,725 income − $8,824 expenses = $4,099 out of pocket
Investment Breakdown
|
Purchase Price
$1262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,725
Total Expenses
$8,824
Mortgage P&I
133%
$6,273
Property Taxes
19%
$880
Home Insurance
9%
$443
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0