Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $268k initial cash invested.
-15.74%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$4,717
Rent
-$3,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,717 income − $8,228 expenses = $3,511 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,717
Total Expenses
$8,228
Mortgage P&I
136%
$6,402
Property Taxes
3%
$153
Home Insurance
9%
$446
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0