Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.87% first-year return on $272k initial cash invested.
-14.87%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$5,535
Rent
-$3,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $8,908 expenses = $3,373 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%
$12,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,535
Total Expenses
$8,908
Mortgage P&I
118%
$6,548
Property Taxes
8%
$458
Home Insurance
8%
$462
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0