Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.47% first-year return on $271k initial cash invested.
-20.47%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$4,740
Rent
-$4,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $9,371 expenses = $4,631 out of pocket
Investment Breakdown
|
Purchase Price
$1293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$259k
Closing costs
1%
$12,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,740
Total Expenses
$9,371
Mortgage P&I
140%
$6,629
Property Taxes
24%
$1,161
Home Insurance
7%
$349
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0