Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.16% first-year return on $268k initial cash invested.
-14.16%
Cash On Cash
3.53%
Cap Rate
0.57
DSCR
$6,462
Rent
-$3,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,462 income − $9,621 expenses = $3,159 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,462
Total Expenses
$9,621
Mortgage P&I
102%
$6,587
Property Taxes
14%
$908
Home Insurance
7%
$446
HOA
0%
$0
Property Management
10%
$646
CapEx
5%
$323
Vacancy
6%
$388
Maintenance
5%
$323
Other
0%
$0