Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $268k initial cash invested.
-22%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$4,441
Rent
-$4,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,441 income − $9,347 expenses = $4,906 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,441
Total Expenses
$9,347
Mortgage P&I
146%
$6,482
Property Taxes
24%
$1,057
Home Insurance
10%
$455
HOA
4%
$199
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0