Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $266k initial cash invested.
-20.55%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$5,140
Rent
-$4,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,140 income − $9,696 expenses = $4,556 out of pocket
Investment Breakdown
|
Purchase Price
$1267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,140
Total Expenses
$9,696
Mortgage P&I
127%
$6,508
Property Taxes
26%
$1,357
Home Insurance
9%
$455
HOA
1%
$40
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0