Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $269k initial cash invested.
-16.47%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$5,000
Rent
-$3,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,000 income − $8,693 expenses = $3,693 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%
$12,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,000
Total Expenses
$8,693
Mortgage P&I
128%
$6,408
Property Taxes
11%
$533
Home Insurance
9%
$452
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0