Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $266k initial cash invested.
-20.55%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$3,711
Rent
-$4,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $8,270 expenses = $4,559 out of pocket
Investment Breakdown
|
Purchase Price
$1268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$254k
Closing costs
1%
$12,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,711
Total Expenses
$8,270
Mortgage P&I
168%
$6,228
Property Taxes
17%
$621
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0