Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $268k initial cash invested.
-22.67%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$4,638
Rent
-$5,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,638 income − $9,704 expenses = $5,066 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,638
Total Expenses
$9,704
Mortgage P&I
135%
$6,273
Property Taxes
33%
$1,525
Home Insurance
11%
$525
HOA
4%
$175
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0