Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.49% first-year return on $267k initial cash invested.
-21.49%
Cash On Cash
2.25%
Cap Rate
0.35
DSCR
$5,088
Rent
-$4,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,088 income − $9,867 expenses = $4,779 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,088
Total Expenses
$9,867
Mortgage P&I
136%
$6,912
Property Taxes
24%
$1,215
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$509
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0