Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $267k initial cash invested.
-19.42%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$4,929
Rent
-$4,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,929 income − $9,251 expenses = $4,322 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,929
Total Expenses
$9,251
Mortgage P&I
132%
$6,513
Property Taxes
20%
$1,004
Home Insurance
9%
$453
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0