Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $265k initial cash invested.
-15.52%
Cash On Cash
3.22%
Cap Rate
0.52
DSCR
$6,207
Rent
-$3,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,207 income − $9,634 expenses = $3,427 out of pocket
Investment Breakdown
|
Purchase Price
$1262k
Downpayment
20.0%
Interest Rate
6.7%
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
$6,207
Total Expenses
$9,634
Mortgage P&I
105%
$6,504
Property Taxes
18%
$1,132
Home Insurance
6%
$385
HOA
0%
$0
Property Management
10%
$621
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0