Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.16% first-year return on $270k initial cash invested.
-19.16%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$5,212
Rent
-$4,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $9,531 expenses = $4,319 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$258k
Closing costs
1%
$12,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,212
Total Expenses
$9,531
Mortgage P&I
123%
$6,428
Property Taxes
24%
$1,239
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$521
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0