Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.52% first-year return on $269k initial cash invested.
-16.52%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$5,070
Rent
-$3,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,070 income − $8,776 expenses = $3,706 out of pocket
Investment Breakdown
|
Purchase Price
$1282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,070
Total Expenses
$8,776
Mortgage P&I
126%
$6,367
Property Taxes
11%
$565
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$254
Vacancy
6%
$304
Maintenance
5%
$254
Other
0%
$0