Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.89% first-year return on $269k initial cash invested.
-24.89%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$3,052
Rent
-$5,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $8,627 expenses = $5,575 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,052
Total Expenses
$8,627
Mortgage P&I
219%
$6,680
Property Taxes
23%
$705
Home Insurance
15%
$448
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0