Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.62% first-year return on $268k initial cash invested.
-20.62%
Cash On Cash
2.06%
Cap Rate
0.33
DSCR
$4,754
Rent
-$4,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,754 income − $9,355 expenses = $4,601 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,754
Total Expenses
$9,355
Mortgage P&I
138%
$6,547
Property Taxes
24%
$1,126
Home Insurance
9%
$446
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0