Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.45% first-year return on $268k initial cash invested.
-14.45%
Cash On Cash
3.61%
Cap Rate
0.57
DSCR
$6,580
Rent
-$3,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,580 income − $9,810 expenses = $3,230 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,580
Total Expenses
$9,810
Mortgage P&I
103%
$6,748
Property Taxes
14%
$896
Home Insurance
7%
$455
HOA
0%
$0
Property Management
10%
$658
CapEx
5%
$329
Vacancy
6%
$395
Maintenance
5%
$329
Other
0%
$0