Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.04% first-year return on $272k initial cash invested.
-17.04%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$4,772
Rent
-$3,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,772 income − $8,640 expenses = $3,868 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,772
Total Expenses
$8,640
Mortgage P&I
135%
$6,462
Property Taxes
11%
$505
Home Insurance
9%
$432
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$239
Vacancy
6%
$286
Maintenance
5%
$239
Other
0%
$0