Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $270k initial cash invested.
-17.48%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$5,592
Rent
-$3,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $9,520 expenses = $3,928 out of pocket
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,844
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,592
Total Expenses
$9,520
Mortgage P&I
117%
$6,526
Property Taxes
19%
$1,067
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$559
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0