Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.85% first-year return on $268k initial cash invested.
-17.85%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$5,532
Rent
-$3,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,532 income − $9,522 expenses = $3,990 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,532
Total Expenses
$9,522
Mortgage P&I
116%
$6,441
Property Taxes
22%
$1,191
Home Insurance
8%
$451
HOA
0%
$0
Property Management
10%
$553
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0