Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.89% first-year return on $269k initial cash invested.
-24.89%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$3,662
Rent
-$5,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $9,237 expenses = $5,575 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,662
Total Expenses
$9,237
Mortgage P&I
178%
$6,515
Property Taxes
32%
$1,155
Home Insurance
12%
$453
HOA
4%
$162
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0