Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.36% first-year return on $266k initial cash invested.
-19.36%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$4,952
Rent
-$4,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,952 income − $9,237 expenses = $4,285 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,952
Total Expenses
$9,237
Mortgage P&I
131%
$6,469
Property Taxes
21%
$1,060
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0