Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.3% first-year return on $268k initial cash invested.
-19.3%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$4,919
Rent
-$4,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,919 income − $9,223 expenses = $4,304 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,919
Total Expenses
$9,223
Mortgage P&I
133%
$6,560
Property Taxes
20%
$964
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0