Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.51% first-year return on $269k initial cash invested.
-14.51%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$5,517
Rent
-$3,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,517 income − $8,764 expenses = $3,247 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,517
Total Expenses
$8,764
Mortgage P&I
116%
$6,374
Property Taxes
9%
$500
Home Insurance
8%
$455
HOA
0%
$0
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0