Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $266k initial cash invested.
-15.96%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$4,796
Rent
-$3,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,796 income − $8,334 expenses = $3,538 out of pocket
Investment Breakdown
|
Purchase Price
$1267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,796
Total Expenses
$8,334
Mortgage P&I
132%
$6,323
Property Taxes
6%
$299
Home Insurance
10%
$464
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0