Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.56% first-year return on $269k initial cash invested.
-17.56%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$5,336
Rent
-$3,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,336 income − $9,276 expenses = $3,940 out of pocket
Investment Breakdown
|
Purchase Price
$1282k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,336
Total Expenses
$9,276
Mortgage P&I
122%
$6,524
Property Taxes
19%
$1,015
Home Insurance
7%
$349
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0