Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.63% first-year return on $264k initial cash invested.
-22.63%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$3,547
Rent
-$4,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,547 income − $8,533 expenses = $4,986 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$252k
Closing costs
1%
$12,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,547
Total Expenses
$8,533
Mortgage P&I
179%
$6,341
Property Taxes
9%
$317
Home Insurance
15%
$525
HOA
12%
$428
Property Management
10%
$355
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0