Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.07% first-year return on $268k initial cash invested.
-17.07%
Cash On Cash
3.3%
Cap Rate
0.5
DSCR
$6,534
Rent
-$3,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,534 income − $10,351 expenses = $3,817 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$256k
Closing costs
1%
$12,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,534
Total Expenses
$10,351
Mortgage P&I
107%
$7,000
Property Taxes
18%
$1,186
Home Insurance
7%
$466
HOA
0%
$0
Property Management
10%
$653
CapEx
5%
$327
Vacancy
6%
$392
Maintenance
5%
$327
Other
0%
$0