Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.87% first-year return on $268k initial cash invested.
-18.87%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$4,710
Rent
-$4,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,710 income − $8,918 expenses = $4,208 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,710
Total Expenses
$8,918
Mortgage P&I
135%
$6,359
Property Taxes
17%
$779
Home Insurance
10%
$455
HOA
2%
$99
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0