Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.87% first-year return on $267k initial cash invested.
-17.87%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$5,565
Rent
-$3,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,565 income − $9,545 expenses = $3,980 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,565
Total Expenses
$9,545
Mortgage P&I
115%
$6,399
Property Taxes
23%
$1,254
Home Insurance
8%
$446
HOA
0%
$0
Property Management
10%
$556
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0