Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.9% first-year return on $271k initial cash invested.
-21.9%
Cash On Cash
2.2%
Cap Rate
0.34
DSCR
$5,059
Rent
-$4,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,059 income − $9,999 expenses = $4,940 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,059
Total Expenses
$9,999
Mortgage P&I
139%
$7,050
Property Taxes
23%
$1,182
Home Insurance
9%
$451
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0