Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.69% first-year return on $270k initial cash invested.
-15.69%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$4,917
Rent
-$3,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $8,442 expenses = $3,525 out of pocket
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,917
Total Expenses
$8,442
Mortgage P&I
129%
$6,339
Property Taxes
8%
$369
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0