Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.5% first-year return on $267k initial cash invested.
-25.5%
Cash On Cash
1.58%
Cap Rate
0.23
DSCR
$4,231
Rent
-$5,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,231 income − $9,913 expenses = $5,682 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,231
Total Expenses
$9,913
Mortgage P&I
169%
$7,144
Property Taxes
29%
$1,213
Home Insurance
11%
$455
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0