Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $270k initial cash invested.
-18.39%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$3,726
Rent
-$4,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $7,862 expenses = $4,136 out of pocket
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,726
Total Expenses
$7,862
Mortgage P&I
169%
$6,290
Property Taxes
3%
$127
Home Insurance
12%
$450
HOA
1%
$26
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0