Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.89% first-year return on $272k initial cash invested.
-20.89%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$3,870
Rent
-$4,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $8,608 expenses = $4,738 out of pocket
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,870
Total Expenses
$8,608
Mortgage P&I
171%
$6,614
Property Taxes
13%
$515
Home Insurance
12%
$472
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0