Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.28% first-year return on $272k initial cash invested.
-12.28%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$6,489
Rent
-$2,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,489 income − $9,272 expenses = $2,783 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,489
Total Expenses
$9,272
Mortgage P&I
101%
$6,565
Property Taxes
9%
$568
Home Insurance
7%
$453
HOA
0%
$0
Property Management
10%
$649
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0