Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.71% first-year return on $272k initial cash invested.
-21.71%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$3,675
Rent
-$4,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $8,596 expenses = $4,921 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,675
Total Expenses
$8,596
Mortgage P&I
173%
$6,369
Property Taxes
21%
$780
Home Insurance
12%
$453
HOA
1%
$38
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0