Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.08% first-year return on $271k initial cash invested.
-23.08%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$3,293
Rent
-$5,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,293 income − $8,496 expenses = $5,203 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,293
Total Expenses
$8,496
Mortgage P&I
197%
$6,496
Property Taxes
20%
$671
Home Insurance
14%
$472
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0