Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.48% first-year return on $271k initial cash invested.
-21.48%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$4,781
Rent
-$4,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,781 income − $9,630 expenses = $4,849 out of pocket
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,781
Total Expenses
$9,630
Mortgage P&I
136%
$6,481
Property Taxes
30%
$1,442
Home Insurance
10%
$464
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0