Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.31% first-year return on $266k initial cash invested.
-23.31%
Cash On Cash
2.14%
Cap Rate
0.31
DSCR
$4,966
Rent
-$5,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,966 income − $10,143 expenses = $5,177 out of pocket
Investment Breakdown
|
Purchase Price
$1269k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$254k
Closing costs
1%
$12,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,966
Total Expenses
$10,143
Mortgage P&I
145%
$7,192
Property Taxes
24%
$1,216
Home Insurance
9%
$444
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0