Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.57% first-year return on $267k initial cash invested.
-22.57%
Cash On Cash
1.78%
Cap Rate
0.28
DSCR
$4,579
Rent
-$5,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,579 income − $9,596 expenses = $5,017 out of pocket
Investment Breakdown
|
Purchase Price
$1270k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,579
Total Expenses
$9,596
Mortgage P&I
146%
$6,673
Property Taxes
28%
$1,277
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0