Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.46% first-year return on $271k initial cash invested.
-19.46%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$5,037
Rent
-$4,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,037 income − $9,434 expenses = $4,397 out of pocket
Investment Breakdown
|
Purchase Price
$1291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,037
Total Expenses
$9,434
Mortgage P&I
130%
$6,523
Property Taxes
23%
$1,146
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0