Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.38% first-year return on $269k initial cash invested.
-17.38%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$4,749
Rent
-$3,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,749 income − $8,638 expenses = $3,889 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,749
Total Expenses
$8,638
Mortgage P&I
133%
$6,331
Property Taxes
13%
$625
Home Insurance
9%
$448
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0