Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.85% first-year return on $268k initial cash invested.
-25.85%
Cash On Cash
1.22%
Cap Rate
0.19
DSCR
$2,995
Rent
-$5,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,995 income − $8,762 expenses = $5,767 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,995
Total Expenses
$8,762
Mortgage P&I
231%
$6,911
Property Taxes
21%
$625
Home Insurance
15%
$446
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0