Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.87% first-year return on $272k initial cash invested.
-21.87%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$4,363
Rent
-$4,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,363 income − $9,325 expenses = $4,962 out of pocket
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,964
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,363
Total Expenses
$9,325
Mortgage P&I
157%
$6,833
Property Taxes
20%
$886
Home Insurance
11%
$472
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0