Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.78% first-year return on $272k initial cash invested.
-16.78%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$5,106
Rent
-$3,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,106 income − $8,909 expenses = $3,803 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,106
Total Expenses
$8,909
Mortgage P&I
128%
$6,520
Property Taxes
11%
$579
Home Insurance
9%
$453
HOA
1%
$30
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0