Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.07% first-year return on $272k initial cash invested.
-22.07%
Cash On Cash
1.87%
Cap Rate
0.3
DSCR
$3,940
Rent
-$5,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,940 income − $8,943 expenses = $5,003 out of pocket
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,940
Total Expenses
$8,943
Mortgage P&I
173%
$6,821
Property Taxes
16%
$625
Home Insurance
12%
$453
HOA
1%
$20
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0