Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.25% first-year return on $272k initial cash invested.
-25.25%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$3,641
Rent
-$5,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,641 income − $9,364 expenses = $5,723 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,641
Total Expenses
$9,364
Mortgage P&I
184%
$6,692
Property Taxes
35%
$1,273
Home Insurance
12%
$453
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0