Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.42% first-year return on $266k initial cash invested.
-22.42%
Cash On Cash
1.98%
Cap Rate
0.31
DSCR
$4,795
Rent
-$4,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,795 income − $9,775 expenses = $4,980 out of pocket
Investment Breakdown
|
Purchase Price
$1269k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$254k
Closing costs
1%
$12,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,795
Total Expenses
$9,775
Mortgage P&I
143%
$6,838
Property Taxes
26%
$1,243
Home Insurance
9%
$446
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0