Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.57% first-year return on $267k initial cash invested.
-25.57%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$1,747
Rent
-$5,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,747 income − $7,445 expenses = $5,698 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,747
Total Expenses
$7,445
Mortgage P&I
374%
$6,527
Property Taxes
1%
$18
Home Insurance
26%
$446
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0