Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $268k initial cash invested.
-18.18%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$5,001
Rent
-$4,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,001 income − $9,064 expenses = $4,063 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,001
Total Expenses
$9,064
Mortgage P&I
127%
$6,371
Property Taxes
16%
$791
Home Insurance
9%
$453
HOA
3%
$149
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0