Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.28% first-year return on $272k initial cash invested.
-18.28%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$4,842
Rent
-$4,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,842 income − $8,990 expenses = $4,148 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,842
Total Expenses
$8,990
Mortgage P&I
135%
$6,522
Property Taxes
13%
$619
Home Insurance
10%
$489
HOA
2%
$101
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0