Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.45% first-year return on $269k initial cash invested.
-21.45%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$4,570
Rent
-$4,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,570 income − $9,372 expenses = $4,802 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,570
Total Expenses
$9,372
Mortgage P&I
141%
$6,432
Property Taxes
19%
$846
Home Insurance
12%
$542
HOA
8%
$365
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0