Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.81% first-year return on $267k initial cash invested.
-23.81%
Cash On Cash
1.59%
Cap Rate
0.25
DSCR
$5,397
Rent
-$5,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,397 income − $10,687 expenses = $5,290 out of pocket
Investment Breakdown
|
Purchase Price
$1270k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,397
Total Expenses
$10,687
Mortgage P&I
124%
$6,705
Property Taxes
40%
$2,140
Home Insurance
8%
$438
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0