Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.47% first-year return on $268k initial cash invested.
-18.47%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,615
Rent
-$4,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,615 income − $8,746 expenses = $4,131 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$256k
Closing costs
1%
$12,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,615
Total Expenses
$8,746
Mortgage P&I
137%
$6,337
Property Taxes
15%
$700
Home Insurance
11%
$508
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0