Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.29% first-year return on $267k initial cash invested.
-29.29%
Cash On Cash
0.85%
Cap Rate
0.12
DSCR
$2,693
Rent
-$6,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,693 income − $9,217 expenses = $6,524 out of pocket
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,693
Total Expenses
$9,217
Mortgage P&I
271%
$7,294
Property Taxes
11%
$294
Home Insurance
18%
$472
HOA
17%
$456
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0