Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.51% first-year return on $266k initial cash invested.
-19.51%
Cash On Cash
2.73%
Cap Rate
0.42
DSCR
$5,400
Rent
-$4,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,400 income − $9,719 expenses = $4,319 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,400
Total Expenses
$9,719
Mortgage P&I
128%
$6,927
Property Taxes
17%
$894
Home Insurance
9%
$481
HOA
0%
$13
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0