Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.85% first-year return on $272k initial cash invested.
-26.85%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$2,957
Rent
-$6,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,957 income − $9,042 expenses = $6,085 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,957
Total Expenses
$9,042
Mortgage P&I
225%
$6,644
Property Taxes
40%
$1,176
Home Insurance
15%
$453
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0