Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.28% first-year return on $262k initial cash invested.
-25.28%
Cash On Cash
1.41%
Cap Rate
0.22
DSCR
$3,970
Rent
-$5,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $9,495 expenses = $5,525 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,970
Total Expenses
$9,495
Mortgage P&I
171%
$6,799
Property Taxes
31%
$1,228
Home Insurance
11%
$437
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0