Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.88% first-year return on $271k initial cash invested.
-20.88%
Cash On Cash
2.14%
Cap Rate
0.34
DSCR
$4,791
Rent
-$4,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $9,507 expenses = $4,716 out of pocket
Investment Breakdown
|
Purchase Price
$1291k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,791
Total Expenses
$9,507
Mortgage P&I
142%
$6,781
Property Taxes
22%
$1,060
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$287
Maintenance
5%
$240
Other
0%
$0