Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.82% first-year return on $269k initial cash invested.
-21.82%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$4,361
Rent
-$4,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,361 income − $9,249 expenses = $4,888 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,361
Total Expenses
$9,249
Mortgage P&I
150%
$6,522
Property Taxes
26%
$1,138
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0