Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.22% first-year return on $270k initial cash invested.
-13.22%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$5,533
Rent
-$2,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,533 income − $8,504 expenses = $2,971 out of pocket
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,533
Total Expenses
$8,504
Mortgage P&I
114%
$6,326
Property Taxes
5%
$284
Home Insurance
8%
$455
HOA
0%
$0
Property Management
10%
$553
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0