Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.63% first-year return on $269k initial cash invested.
-14.63%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$5,932
Rent
-$3,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,932 income − $9,211 expenses = $3,279 out of pocket
Investment Breakdown
|
Purchase Price
$1281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,932
Total Expenses
$9,211
Mortgage P&I
108%
$6,410
Property Taxes
12%
$738
Home Insurance
9%
$520
HOA
0%
$0
Property Management
10%
$593
CapEx
5%
$297
Vacancy
6%
$356
Maintenance
5%
$297
Other
0%
$0