Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.86% first-year return on $268k initial cash invested.
-7.86%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$7,331
Rent
-$1,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,331 income − $9,084 expenses = $1,753 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,331
Total Expenses
$9,084
Mortgage P&I
87%
$6,392
Property Taxes
5%
$339
Home Insurance
6%
$446
HOA
0%
$0
Property Management
10%
$733
CapEx
5%
$367
Vacancy
6%
$440
Maintenance
5%
$367
Other
0%
$0