Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.84% first-year return on $272k initial cash invested.
-20.84%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$4,542
Rent
-$4,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,542 income − $9,264 expenses = $4,722 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,542
Total Expenses
$9,264
Mortgage P&I
143%
$6,486
Property Taxes
21%
$954
Home Insurance
10%
$453
HOA
4%
$190
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0