Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $270k initial cash invested.
-15.48%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$5,131
Rent
-$3,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,131 income − $8,613 expenses = $3,482 out of pocket
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,131
Total Expenses
$8,613
Mortgage P&I
127%
$6,526
Property Taxes
6%
$302
Home Insurance
9%
$450
HOA
0%
$0
Property Management
10%
$513
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0