Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.75% first-year return on $268k initial cash invested.
-16.75%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$5,240
Rent
-$3,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,240 income − $8,984 expenses = $3,744 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,240
Total Expenses
$8,984
Mortgage P&I
122%
$6,386
Property Taxes
15%
$781
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0