Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.89% first-year return on $270k initial cash invested.
-21.89%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$4,289
Rent
-$4,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,289 income − $9,207 expenses = $4,918 out of pocket
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,289
Total Expenses
$9,207
Mortgage P&I
152%
$6,540
Property Taxes
26%
$1,103
Home Insurance
10%
$450
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0