Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.49% first-year return on $262k initial cash invested.
-20.49%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$4,430
Rent
-$4,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,430 income − $8,908 expenses = $4,478 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,430
Total Expenses
$8,908
Mortgage P&I
142%
$6,296
Property Taxes
23%
$1,004
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0