Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.87% first-year return on $272k initial cash invested.
-22.87%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$3,737
Rent
-$5,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,737 income − $8,928 expenses = $5,191 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,737
Total Expenses
$8,928
Mortgage P&I
174%
$6,509
Property Taxes
26%
$968
Home Insurance
12%
$454
HOA
1%
$25
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0