Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.04% first-year return on $268k initial cash invested.
-25.04%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$2,119
Rent
-$5,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,119 income − $7,702 expenses = $5,583 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,119
Total Expenses
$7,702
Mortgage P&I
299%
$6,339
Property Taxes
16%
$340
Home Insurance
22%
$472
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0