Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.18% first-year return on $271k initial cash invested.
-24.18%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,084
Rent
-$5,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $8,554 expenses = $5,470 out of pocket
Investment Breakdown
|
Purchase Price
$1293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$259k
Closing costs
1%
$12,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,084
Total Expenses
$8,554
Mortgage P&I
214%
$6,611
Property Taxes
22%
$667
Home Insurance
15%
$475
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0