Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $268k initial cash invested.
-20.77%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$4,671
Rent
-$4,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,671 income − $9,314 expenses = $4,643 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,671
Total Expenses
$9,314
Mortgage P&I
139%
$6,505
Property Taxes
16%
$747
Home Insurance
10%
$455
HOA
8%
$392
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0