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 $266k initial cash invested.
-21.82%
Cash On Cash
2%
Cap Rate
0.32
DSCR
$4,869
Rent
-$4,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,869 income − $9,709 expenses = $4,840 out of pocket
Investment Breakdown
|
Purchase Price
$1268k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$254k
Closing costs
1%
$12,676
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,869
Total Expenses
$9,709
Mortgage P&I
138%
$6,711
Property Taxes
26%
$1,278
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0