Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $268k initial cash invested.
-15.96%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$4,948
Rent
-$3,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,948 income − $8,513 expenses = $3,565 out of pocket
Investment Breakdown
|
Purchase Price
$1276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,948
Total Expenses
$8,513
Mortgage P&I
131%
$6,472
Property Taxes
6%
$286
Home Insurance
9%
$469
HOA
0%
$0
Property Management
10%
$495
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0