Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.65% first-year return on $268k initial cash invested.
-29.65%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$2,354
Rent
-$6,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $8,969 expenses = $6,615 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,354
Total Expenses
$8,969
Mortgage P&I
283%
$6,670
Property Taxes
51%
$1,203
Home Insurance
19%
$446
HOA
2%
$38
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0