Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $271k initial cash invested.
-16.36%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$5,181
Rent
-$3,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,181 income − $8,875 expenses = $3,694 out of pocket
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,181
Total Expenses
$8,875
Mortgage P&I
126%
$6,520
Property Taxes
6%
$285
Home Insurance
10%
$518
HOA
4%
$205
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0