Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $272k initial cash invested.
-17.48%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$5,105
Rent
-$3,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,105 income − $9,072 expenses = $3,967 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,105
Total Expenses
$9,072
Mortgage P&I
126%
$6,423
Property Taxes
17%
$858
Home Insurance
9%
$465
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0