Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $264k initial cash invested.
-20.57%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$4,769
Rent
-$4,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,769 income − $9,300 expenses = $4,531 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$252k
Closing costs
1%
$12,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,769
Total Expenses
$9,300
Mortgage P&I
132%
$6,284
Property Taxes
28%
$1,322
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0