Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.11% first-year return on $272k initial cash invested.
-19.11%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$4,306
Rent
-$4,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $8,643 expenses = $4,337 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,306
Total Expenses
$8,643
Mortgage P&I
152%
$6,530
Property Taxes
11%
$472
Home Insurance
12%
$522
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0