Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.42% first-year return on $262k initial cash invested.
-18.42%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$4,830
Rent
-$4,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,830 income − $8,859 expenses = $4,029 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$250k
Closing costs
1%
$12,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,830
Total Expenses
$8,859
Mortgage P&I
131%
$6,346
Property Taxes
12%
$556
Home Insurance
14%
$700
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0