Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.14% first-year return on $268k initial cash invested.
-22.14%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$4,263
Rent
-$4,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,263 income − $9,199 expenses = $4,936 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,263
Total Expenses
$9,199
Mortgage P&I
150%
$6,382
Property Taxes
30%
$1,282
Home Insurance
10%
$427
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0