Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.48% first-year return on $268k initial cash invested.
-23.48%
Cash On Cash
1.39%
Cap Rate
0.22
DSCR
$2,747
Rent
-$5,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $7,985 expenses = $5,238 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,747
Total Expenses
$7,985
Mortgage P&I
239%
$6,578
Property Taxes
9%
$247
Home Insurance
16%
$446
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0