Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.46% first-year return on $269k initial cash invested.
-15.46%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$5,142
Rent
-$3,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,142 income − $8,602 expenses = $3,460 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,142
Total Expenses
$8,602
Mortgage P&I
124%
$6,384
Property Taxes
8%
$433
Home Insurance
9%
$448
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0