Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.84% first-year return on $269k initial cash invested.
-26.84%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$2,594
Rent
-$6,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $8,606 expenses = $6,012 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,594
Total Expenses
$8,606
Mortgage P&I
246%
$6,370
Property Taxes
16%
$416
Home Insurance
18%
$472
HOA
26%
$673
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0