Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.15% first-year return on $271k initial cash invested.
-17.15%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$4,902
Rent
-$3,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $8,775 expenses = $3,873 out of pocket
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,902
Total Expenses
$8,775
Mortgage P&I
133%
$6,529
Property Taxes
7%
$346
Home Insurance
13%
$626
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0