Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.99% first-year return on $267k initial cash invested.
-16.99%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$5,051
Rent
-$3,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,051 income − $8,832 expenses = $3,781 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,051
Total Expenses
$8,832
Mortgage P&I
125%
$6,312
Property Taxes
15%
$760
Home Insurance
9%
$446
HOA
0%
$0
Property Management
10%
$505
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0