Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.43% first-year return on $270k initial cash invested.
-13.43%
Cash On Cash
3.76%
Cap Rate
0.6
DSCR
$5,923
Rent
-$3,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,923 income − $8,949 expenses = $3,026 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$258k
Closing costs
1%
$12,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,923
Total Expenses
$8,949
Mortgage P&I
114%
$6,763
Property Taxes
3%
$196
Home Insurance
8%
$451
HOA
0%
$0
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0