Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.2% first-year return on $271k initial cash invested.
-21.2%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$4,386
Rent
-$4,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $9,170 expenses = $4,784 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,386
Total Expenses
$9,170
Mortgage P&I
142%
$6,241
Property Taxes
25%
$1,084
Home Insurance
10%
$455
HOA
6%
$250
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0