Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.63% first-year return on $266k initial cash invested.
-12.63%
Cash On Cash
3.99%
Cap Rate
0.63
DSCR
$6,670
Rent
-$2,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,670 income − $9,473 expenses = $2,803 out of pocket
Investment Breakdown
|
Purchase Price
$1268k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$254k
Closing costs
1%
$12,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,670
Total Expenses
$9,473
Mortgage P&I
100%
$6,687
Property Taxes
9%
$581
Home Insurance
7%
$455
HOA
0%
$15
Property Management
10%
$667
CapEx
5%
$334
Vacancy
6%
$400
Maintenance
5%
$334
Other
0%
$0