Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.71% first-year return on $265k initial cash invested.
-25.71%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,823
Rent
-$5,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $8,508 expenses = $5,685 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$253k
Closing costs
1%
$12,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,823
Total Expenses
$8,508
Mortgage P&I
225%
$6,346
Property Taxes
34%
$957
Home Insurance
17%
$472
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0