Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.23% first-year return on $272k initial cash invested.
-19.23%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$5,444
Rent
-$4,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,444 income − $9,809 expenses = $4,365 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,444
Total Expenses
$9,809
Mortgage P&I
122%
$6,662
Property Taxes
23%
$1,277
Home Insurance
8%
$455
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0