Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.03% first-year return on $266k initial cash invested.
-21.03%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$4,361
Rent
-$4,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,361 income − $9,029 expenses = $4,668 out of pocket
Investment Breakdown
|
Purchase Price
$1268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$254k
Closing costs
1%
$12,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,361
Total Expenses
$9,029
Mortgage P&I
146%
$6,361
Property Taxes
25%
$1,084
Home Insurance
10%
$450
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0