Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.81% first-year return on $268k initial cash invested.
-22.81%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$4,369
Rent
-$5,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,369 income − $9,458 expenses = $5,089 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,369
Total Expenses
$9,458
Mortgage P&I
155%
$6,751
Property Taxes
26%
$1,126
Home Insurance
10%
$446
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0