Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.16% first-year return on $266k initial cash invested.
-23.16%
Cash On Cash
1.93%
Cap Rate
0.29
DSCR
$4,880
Rent
-$5,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,880 income − $10,011 expenses = $5,131 out of pocket
Investment Breakdown
|
Purchase Price
$1266k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$253k
Closing costs
1%
$12,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,880
Total Expenses
$10,011
Mortgage P&I
142%
$6,924
Property Taxes
23%
$1,139
Home Insurance
9%
$451
HOA
5%
$228
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0