Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.7% first-year return on $271k initial cash invested.
-23.7%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$2,937
Rent
-$5,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $8,280 expenses = $5,343 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,937
Total Expenses
$8,280
Mortgage P&I
218%
$6,406
Property Taxes
22%
$638
Home Insurance
16%
$472
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0