Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.36% first-year return on $267k initial cash invested.
-20.36%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$4,728
Rent
-$4,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,728 income − $9,267 expenses = $4,539 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,728
Total Expenses
$9,267
Mortgage P&I
134%
$6,323
Property Taxes
27%
$1,269
Home Insurance
9%
$446
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0