Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.61% first-year return on $270k initial cash invested.
-19.61%
Cash On Cash
2.57%
Cap Rate
0.4
DSCR
$6,428
Rent
-$4,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,428 income − $10,834 expenses = $4,406 out of pocket
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,428
Total Expenses
$10,834
Mortgage P&I
106%
$6,833
Property Taxes
23%
$1,492
Home Insurance
7%
$420
HOA
7%
$418
Property Management
10%
$643
CapEx
5%
$321
Vacancy
6%
$386
Maintenance
5%
$321
Other
0%
$0