Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.78% first-year return on $268k initial cash invested.
-10.78%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$6,808
Rent
-$2,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,808 income − $9,219 expenses = $2,411 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$256k
Closing costs
1%
$12,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,808
Total Expenses
$9,219
Mortgage P&I
93%
$6,338
Property Taxes
10%
$657
Home Insurance
7%
$455
HOA
0%
$0
Property Management
10%
$681
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0