Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.5% first-year return on $269k initial cash invested.
-19.5%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$4,561
Rent
-$4,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,561 income − $8,925 expenses = $4,364 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,561
Total Expenses
$8,925
Mortgage P&I
141%
$6,451
Property Taxes
13%
$586
Home Insurance
10%
$455
HOA
5%
$247
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0