Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.6% first-year return on $272k initial cash invested.
-16.6%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$4,638
Rent
-$3,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,638 income − $8,400 expenses = $3,762 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
$4,638
Total Expenses
$8,400
Mortgage P&I
140%
$6,502
Property Taxes
5%
$239
Home Insurance
10%
$453
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0