Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.04% first-year return on $265k initial cash invested.
-27.04%
Cash On Cash
1.04%
Cap Rate
0.16
DSCR
$3,891
Rent
-$5,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,891 income − $9,853 expenses = $5,962 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$252k
Closing costs
1%
$12,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,891
Total Expenses
$9,853
Mortgage P&I
176%
$6,859
Property Taxes
38%
$1,474
Home Insurance
13%
$508
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$233
Maintenance
5%
$195
Other
0%
$0