Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.74% first-year return on $264k initial cash invested.
-20.74%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$3,922
Rent
-$4,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,922 income − $8,481 expenses = $4,559 out of pocket
Investment Breakdown
|
Purchase Price
$1256k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$251k
Closing costs
1%
$12,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,922
Total Expenses
$8,481
Mortgage P&I
159%
$6,218
Property Taxes
20%
$789
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0