Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.8% first-year return on $269k initial cash invested.
-23.8%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$4,216
Rent
-$5,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $9,550 expenses = $5,334 out of pocket
Investment Breakdown
|
Purchase Price
$1281k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,216
Total Expenses
$9,550
Mortgage P&I
156%
$6,578
Property Taxes
27%
$1,147
Home Insurance
11%
$455
HOA
6%
$273
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0