Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.04% first-year return on $272k initial cash invested.
-23.04%
Cash On Cash
1.8%
Cap Rate
0.28
DSCR
$4,308
Rent
-$5,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,308 income − $9,529 expenses = $5,221 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,308
Total Expenses
$9,529
Mortgage P&I
161%
$6,945
Property Taxes
23%
$1,012
Home Insurance
11%
$453
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0