Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.97% first-year return on $266k initial cash invested.
-23.97%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,774
Rent
-$5,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $8,094 expenses = $5,320 out of pocket
Investment Breakdown
|
Purchase Price
$1268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$254k
Closing costs
1%
$12,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,774
Total Expenses
$8,094
Mortgage P&I
229%
$6,365
Property Taxes
20%
$553
Home Insurance
16%
$455
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0