Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $268k initial cash invested.
-18.7%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$5,041
Rent
-$4,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,041 income − $9,214 expenses = $4,173 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,041
Total Expenses
$9,214
Mortgage P&I
129%
$6,488
Property Taxes
14%
$711
Home Insurance
9%
$455
HOA
5%
$250
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0