Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.53% first-year return on $272k initial cash invested.
-17.53%
Cash On Cash
2.89%
Cap Rate
0.46
DSCR
$5,201
Rent
-$3,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,201 income − $9,172 expenses = $3,971 out of pocket
Investment Breakdown
|
Purchase Price
$1294k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,201
Total Expenses
$9,172
Mortgage P&I
131%
$6,828
Property Taxes
10%
$506
Home Insurance
9%
$472
HOA
0%
$14
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0