Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $268k initial cash invested.
-14.14%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$5,451
Rent
-$3,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,451 income − $8,609 expenses = $3,158 out of pocket
Investment Breakdown
|
Purchase Price
$1276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,451
Total Expenses
$8,609
Mortgage P&I
117%
$6,402
Property Taxes
9%
$474
Home Insurance
6%
$315
HOA
0%
$0
Property Management
10%
$545
CapEx
5%
$273
Vacancy
6%
$327
Maintenance
5%
$273
Other
0%
$0