Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.48% first-year return on $272k initial cash invested.
-26.48%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,975
Rent
-$6,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,975 income − $8,975 expenses = $6,000 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,975
Total Expenses
$8,975
Mortgage P&I
218%
$6,485
Property Taxes
42%
$1,263
Home Insurance
15%
$453
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0