Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.31% first-year return on $272k initial cash invested.
-16.31%
Cash On Cash
3.16%
Cap Rate
0.5
DSCR
$5,394
Rent
-$3,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,394 income − $9,094 expenses = $3,700 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.9%
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
$5,394
Total Expenses
$9,094
Mortgage P&I
127%
$6,840
Property Taxes
7%
$370
Home Insurance
9%
$481
HOA
0%
$0
Property Management
10%
$539
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0