Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.28% first-year return on $272k initial cash invested.
-24.28%
Cash On Cash
1.39%
Cap Rate
0.22
DSCR
$4,249
Rent
-$5,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,249 income − $9,758 expenses = $5,509 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,249
Total Expenses
$9,758
Mortgage P&I
160%
$6,801
Property Taxes
28%
$1,210
Home Insurance
10%
$416
HOA
5%
$227
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0