Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.49% first-year return on $271k initial cash invested.
-19.49%
Cash On Cash
2.72%
Cap Rate
0.42
DSCR
$5,972
Rent
-$4,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,972 income − $10,370 expenses = $4,398 out of pocket
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,972
Total Expenses
$10,370
Mortgage P&I
118%
$7,019
Property Taxes
22%
$1,326
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$597
CapEx
5%
$299
Vacancy
6%
$358
Maintenance
5%
$299
Other
0%
$0