Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.25% first-year return on $267k initial cash invested.
-22.25%
Cash On Cash
1.81%
Cap Rate
0.29
DSCR
$4,506
Rent
-$4,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $9,465 expenses = $4,959 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$255k
Closing costs
1%
$12,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,506
Total Expenses
$9,465
Mortgage P&I
148%
$6,659
Property Taxes
26%
$1,180
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0