Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.24% first-year return on $269k initial cash invested.
-23.24%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,681
Rent
-$5,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,681 income − $7,887 expenses = $5,206 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,681
Total Expenses
$7,887
Mortgage P&I
236%
$6,337
Property Taxes
15%
$389
Home Insurance
17%
$464
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0