Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.6% first-year return on $270k initial cash invested.
-21.6%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$4,077
Rent
-$4,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,077 income − $8,937 expenses = $4,860 out of pocket
Investment Breakdown
|
Purchase Price
$1286k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,077
Total Expenses
$8,937
Mortgage P&I
160%
$6,507
Property Taxes
16%
$639
Home Insurance
11%
$464
HOA
7%
$266
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0