Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.39% first-year return on $270k initial cash invested.
-26.39%
Cash On Cash
1.25%
Cap Rate
0.19
DSCR
$3,173
Rent
-$5,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,173 income − $9,102 expenses = $5,929 out of pocket
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,173
Total Expenses
$9,102
Mortgage P&I
224%
$7,112
Property Taxes
22%
$698
Home Insurance
15%
$467
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0