Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.63% first-year return on $272k initial cash invested.
-22.63%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$4,382
Rent
-$5,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,382 income − $9,504 expenses = $5,122 out of pocket
Investment Breakdown
|
Purchase Price
$1293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,382
Total Expenses
$9,504
Mortgage P&I
151%
$6,631
Property Taxes
29%
$1,270
Home Insurance
11%
$464
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0