Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.03% first-year return on $270k initial cash invested.
-25.03%
Cash On Cash
1.53%
Cap Rate
0.23
DSCR
$4,232
Rent
-$5,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,232 income − $9,867 expenses = $5,635 out of pocket
Investment Breakdown
|
Purchase Price
$1286k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,232
Total Expenses
$9,867
Mortgage P&I
167%
$7,060
Property Taxes
30%
$1,258
Home Insurance
11%
$448
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0